[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 28.43%
YoY- 245.07%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 327,232 302,102 226,692 190,304 166,874 136,934 145,262 14.48%
PBT 31,880 30,780 19,822 11,366 3,438 8,310 -3,192 -
Tax -3,746 -6,800 -924 -500 -1,550 -2,456 34 -
NP 28,134 23,980 18,898 10,866 1,888 5,854 -3,158 -
-
NP to SH 24,624 21,198 16,616 9,586 2,778 6,302 -2,926 -
-
Tax Rate 11.75% 22.09% 4.66% 4.40% 45.08% 29.55% - -
Total Cost 299,098 278,122 207,794 179,438 164,986 131,080 148,420 12.38%
-
Net Worth 101,619 74,104 76,849 54,393 46,664 40,070 35,301 19.26%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 3,209 - - - - - - -
Div Payout % 13.03% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 101,619 74,104 76,849 54,393 46,664 40,070 35,301 19.26%
NOSH 106,967 74,104 37,305 35,320 36,456 36,427 36,393 19.67%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 8.60% 7.94% 8.34% 5.71% 1.13% 4.28% -2.17% -
ROE 24.23% 28.61% 21.62% 17.62% 5.95% 15.73% -8.29% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 305.92 407.67 607.66 538.79 457.73 375.91 399.15 -4.33%
EPS 23.02 20.22 44.54 27.14 7.62 17.30 -8.04 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.00 2.06 1.54 1.28 1.10 0.97 -0.34%
Adjusted Per Share Value based on latest NOSH - 36,405
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 115.40 106.53 79.94 67.11 58.85 48.29 51.23 14.48%
EPS 8.68 7.48 5.86 3.38 0.98 2.22 -1.03 -
DPS 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.2613 0.271 0.1918 0.1646 0.1413 0.1245 19.26%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.52 1.04 1.07 0.41 0.31 0.41 0.14 -
P/RPS 0.50 0.26 0.18 0.08 0.07 0.11 0.04 52.31%
P/EPS 6.60 3.64 2.40 1.51 4.07 2.37 -1.74 -
EY 15.14 27.51 41.63 66.20 24.58 42.20 -57.43 -
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.04 0.52 0.27 0.24 0.37 0.14 50.05%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 27/03/09 -
Price 1.88 1.16 0.91 0.63 0.32 0.40 0.20 -
P/RPS 0.61 0.28 0.15 0.12 0.07 0.11 0.05 51.69%
P/EPS 8.17 4.06 2.04 2.32 4.20 2.31 -2.49 -
EY 12.24 24.66 48.95 43.08 23.81 43.25 -40.20 -
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.16 0.44 0.41 0.25 0.36 0.21 45.32%

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