[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 5.18%
YoY- 55.09%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 402,737 350,340 294,113 235,545 189,498 184,463 136,875 19.68%
PBT 40,686 31,055 24,173 19,404 10,568 5,723 5,507 39.51%
Tax -7,439 -7,032 -3,372 -2,242 268 -305 -2,104 23.40%
NP 33,247 24,023 20,801 17,162 10,836 5,418 3,403 46.16%
-
NP to SH 28,349 20,772 18,487 15,449 9,961 5,956 4,046 38.28%
-
Tax Rate 18.28% 22.64% 13.95% 11.55% -2.54% 5.33% 38.21% -
Total Cost 369,490 326,317 273,312 218,383 178,662 179,045 133,472 18.47%
-
Net Worth 190,799 73,319 63,389 35,761 67,909 51,207 45,513 26.95%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 2,488 1,617 - - - - - -
Div Payout % 8.78% 7.79% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 190,799 73,319 63,389 35,761 67,909 51,207 45,513 26.95%
NOSH 165,912 107,823 74,576 36,867 37,109 36,317 36,410 28.72%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.26% 6.86% 7.07% 7.29% 5.72% 2.94% 2.49% -
ROE 14.86% 28.33% 29.16% 43.20% 14.67% 11.63% 8.89% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 242.74 324.92 394.38 638.90 510.65 507.92 375.92 -7.02%
EPS 19.15 12.68 17.55 20.95 27.02 16.40 11.10 9.50%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.68 0.85 0.97 1.83 1.41 1.25 -1.37%
Adjusted Per Share Value based on latest NOSH - 36,866
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 142.02 123.54 103.72 83.06 66.82 65.05 48.27 19.68%
EPS 10.00 7.33 6.52 5.45 3.51 2.10 1.43 38.24%
DPS 0.88 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.2586 0.2235 0.1261 0.2395 0.1806 0.1605 26.95%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.48 2.59 1.52 1.94 0.81 0.34 0.41 -
P/RPS 0.61 0.80 0.39 0.30 0.16 0.07 0.11 33.00%
P/EPS 8.66 13.44 6.13 4.63 3.02 2.07 3.69 15.26%
EY 11.55 7.44 16.31 21.60 33.14 48.24 27.10 -13.23%
DY 1.01 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 3.81 1.79 2.00 0.44 0.24 0.33 25.48%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 28/09/10 -
Price 1.49 2.44 1.63 1.06 0.86 0.34 0.43 -
P/RPS 0.61 0.75 0.41 0.17 0.17 0.07 0.11 33.00%
P/EPS 8.72 12.67 6.58 2.53 3.20 2.07 3.87 14.48%
EY 11.47 7.90 15.21 39.53 31.21 48.24 25.84 -12.64%
DY 1.01 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 3.59 1.92 1.09 0.47 0.24 0.34 25.02%

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