[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.39%
YoY- 67.24%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 350,340 294,113 235,545 189,498 184,463 136,875 149,998 15.17%
PBT 31,055 24,173 19,404 10,568 5,723 5,507 2,136 56.19%
Tax -7,032 -3,372 -2,242 268 -305 -2,104 -1,874 24.64%
NP 24,023 20,801 17,162 10,836 5,418 3,403 262 112.27%
-
NP to SH 20,772 18,487 15,449 9,961 5,956 4,046 967 66.68%
-
Tax Rate 22.64% 13.95% 11.55% -2.54% 5.33% 38.21% 87.73% -
Total Cost 326,317 273,312 218,383 178,662 179,045 133,472 149,736 13.85%
-
Net Worth 73,319 63,389 35,761 67,909 51,207 45,513 36,135 12.51%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 1,617 - - - - - - -
Div Payout % 7.79% - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 73,319 63,389 35,761 67,909 51,207 45,513 36,135 12.51%
NOSH 107,823 74,576 36,867 37,109 36,317 36,410 35,777 20.17%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 6.86% 7.07% 7.29% 5.72% 2.94% 2.49% 0.17% -
ROE 28.33% 29.16% 43.20% 14.67% 11.63% 8.89% 2.68% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 324.92 394.38 638.90 510.65 507.92 375.92 419.25 -4.15%
EPS 12.68 17.55 20.95 27.02 16.40 11.10 2.70 29.39%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.85 0.97 1.83 1.41 1.25 1.01 -6.37%
Adjusted Per Share Value based on latest NOSH - 37,109
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 116.33 97.66 78.21 62.92 61.25 45.45 49.80 15.18%
EPS 6.90 6.14 5.13 3.31 1.98 1.34 0.32 66.79%
DPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2434 0.2105 0.1187 0.2255 0.17 0.1511 0.12 12.50%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 2.59 1.52 1.94 0.81 0.34 0.41 0.25 -
P/RPS 0.80 0.39 0.30 0.16 0.07 0.11 0.06 53.95%
P/EPS 13.44 6.13 4.63 3.02 2.07 3.69 9.25 6.42%
EY 7.44 16.31 21.60 33.14 48.24 27.10 10.81 -6.03%
DY 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 1.79 2.00 0.44 0.24 0.33 0.25 57.42%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 28/09/10 29/09/09 -
Price 2.44 1.63 1.06 0.86 0.34 0.43 0.25 -
P/RPS 0.75 0.41 0.17 0.17 0.07 0.11 0.06 52.31%
P/EPS 12.67 6.58 2.53 3.20 2.07 3.87 9.25 5.38%
EY 7.90 15.21 39.53 31.21 48.24 25.84 10.81 -5.09%
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 1.92 1.09 0.47 0.24 0.34 0.25 55.87%

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