[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2018 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -28.44%
YoY- -54.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 251,810 323,422 336,113 293,973 344,157 369,990 307,132 -3.25%
PBT 38,788 -3,962 4,149 15,100 33,364 34,326 26,694 6.41%
Tax -5,789 -3,312 -3,194 -2,910 -7,750 -4,865 -3,912 6.74%
NP 32,998 -7,274 954 12,189 25,613 29,461 22,782 6.36%
-
NP to SH 31,338 -8,329 -1,605 9,612 20,902 24,260 19,213 8.48%
-
Tax Rate 14.92% - 76.98% 19.27% 23.23% 14.17% 14.65% -
Total Cost 218,812 330,697 335,158 281,784 318,544 340,529 284,349 -4.26%
-
Net Worth 267,206 223,523 222,828 222,492 233,013 128,958 104,155 16.98%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - 698 1,160 - 2,855 2,167 2,147 -
Div Payout % - 0.00% 0.00% - 13.66% 8.93% 11.18% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 267,206 223,523 222,828 222,492 233,013 128,958 104,155 16.98%
NOSH 184,349 180,990 180,350 180,337 171,333 108,368 107,377 9.41%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.10% -2.25% 0.28% 4.15% 7.44% 7.96% 7.42% -
ROE 11.73% -3.73% -0.72% 4.32% 8.97% 18.81% 18.45% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 142.30 185.21 193.07 169.12 200.87 341.42 286.03 -10.97%
EPS 17.71 -4.77 -0.92 5.53 12.20 22.39 17.89 -0.16%
DPS 0.00 0.40 0.67 0.00 1.67 2.00 2.00 -
NAPS 1.51 1.28 1.28 1.28 1.36 1.19 0.97 7.64%
Adjusted Per Share Value based on latest NOSH - 180,337
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 88.80 114.05 118.53 103.67 121.36 130.47 108.31 -3.25%
EPS 11.05 -2.94 -0.57 3.39 7.37 8.56 6.78 8.47%
DPS 0.00 0.25 0.41 0.00 1.01 0.76 0.76 -
NAPS 0.9423 0.7882 0.7858 0.7846 0.8217 0.4548 0.3673 16.98%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.16 0.51 0.57 0.695 1.49 1.87 1.72 -
P/RPS 0.82 0.28 0.30 0.41 0.74 0.55 0.60 5.33%
P/EPS 6.55 -10.69 -61.81 12.57 12.21 8.35 9.61 -6.18%
EY 15.27 -9.35 -1.62 7.96 8.19 11.97 10.40 6.60%
DY 0.00 0.78 1.17 0.00 1.12 1.07 1.16 -
P/NAPS 0.77 0.40 0.45 0.54 1.10 1.57 1.77 -12.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 -
Price 0.55 0.53 0.51 0.70 1.55 1.42 2.16 -
P/RPS 0.39 0.29 0.26 0.41 0.77 0.42 0.76 -10.51%
P/EPS 3.11 -11.11 -55.31 12.66 12.70 6.34 12.07 -20.21%
EY 32.20 -9.00 -1.81 7.90 7.87 15.77 8.28 25.37%
DY 0.00 0.75 1.31 0.00 1.08 1.41 0.93 -
P/NAPS 0.36 0.41 0.40 0.55 1.14 1.19 2.23 -26.18%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment