[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 14.0%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 300,870 392,798 409,090 327,232 302,102 226,692 190,304 7.92%
PBT 19,798 43,218 43,610 31,880 30,780 19,822 11,366 9.68%
Tax -3,246 -9,124 -8,678 -3,746 -6,800 -924 -500 36.54%
NP 16,552 34,094 34,932 28,134 23,980 18,898 10,866 7.25%
-
NP to SH 13,432 28,176 29,490 24,624 21,198 16,616 9,586 5.77%
-
Tax Rate 16.40% 21.11% 19.90% 11.75% 22.09% 4.66% 4.40% -
Total Cost 284,318 358,704 374,158 299,098 278,122 207,794 179,438 7.96%
-
Net Worth 222,447 227,391 126,200 101,619 74,104 76,849 54,393 26.43%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - 3,235 3,209 - - - -
Div Payout % - - 10.97% 13.03% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 222,447 227,391 126,200 101,619 74,104 76,849 54,393 26.43%
NOSH 180,137 170,970 107,863 106,967 74,104 37,305 35,320 31.16%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.50% 8.68% 8.54% 8.60% 7.94% 8.34% 5.71% -
ROE 6.04% 12.39% 23.37% 24.23% 28.61% 21.62% 17.62% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 173.13 229.75 379.26 305.92 407.67 607.66 538.79 -17.22%
EPS 7.72 16.48 27.34 23.02 20.22 44.54 27.14 -18.88%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.28 1.33 1.17 0.95 1.00 2.06 1.54 -3.03%
Adjusted Per Share Value based on latest NOSH - 106,996
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 99.90 130.42 135.83 108.65 100.31 75.27 63.19 7.92%
EPS 4.46 9.36 9.79 8.18 7.04 5.52 3.18 5.79%
DPS 0.00 0.00 1.07 1.07 0.00 0.00 0.00 -
NAPS 0.7386 0.755 0.419 0.3374 0.2461 0.2552 0.1806 26.43%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.625 1.41 2.23 1.52 1.04 1.07 0.41 -
P/RPS 0.36 0.61 0.59 0.50 0.26 0.18 0.08 28.46%
P/EPS 8.09 8.56 8.16 6.60 3.64 2.40 1.51 32.24%
EY 12.37 11.69 12.26 15.14 27.51 41.63 66.20 -24.36%
DY 0.00 0.00 1.35 1.97 0.00 0.00 0.00 -
P/NAPS 0.49 1.06 1.91 1.60 1.04 0.52 0.27 10.43%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 26/03/18 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 -
Price 0.65 1.38 1.86 1.88 1.16 0.91 0.63 -
P/RPS 0.38 0.60 0.49 0.61 0.28 0.15 0.12 21.15%
P/EPS 8.41 8.37 6.80 8.17 4.06 2.04 2.32 23.91%
EY 11.89 11.94 14.70 12.24 24.66 48.95 43.08 -19.29%
DY 0.00 0.00 1.61 1.60 0.00 0.00 0.00 -
P/NAPS 0.51 1.04 1.59 1.98 1.16 0.44 0.41 3.70%

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