[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2020 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- 311.65%
YoY- 193.13%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 223,227 237,379 227,529 340,501 364,010 302,694 348,510 -7.15%
PBT 24,052 14,973 21,209 24,791 12,329 13,877 36,540 -6.72%
Tax -4,134 -5,651 -3,925 -4,020 -3,184 -3,530 -9,143 -12.38%
NP 19,918 9,322 17,284 20,771 9,145 10,347 27,397 -5.17%
-
NP to SH 20,880 8,559 16,861 17,629 6,014 8,317 22,780 -1.44%
-
Tax Rate 17.19% 37.74% 18.51% 16.22% 25.83% 25.44% 25.02% -
Total Cost 203,309 228,057 210,245 319,730 354,865 292,347 321,113 -7.33%
-
Net Worth 299,966 273,591 263,637 246,272 228,051 222,574 216,298 5.59%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - 804 - 523 870 - 2,145 -
Div Payout % - 9.40% - 2.97% 14.47% - 9.42% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 299,966 273,591 263,637 246,272 228,051 222,574 216,298 5.59%
NOSH 276,727 276,727 276,570 181,290 180,350 180,349 171,665 8.27%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 8.92% 3.93% 7.60% 6.10% 2.51% 3.42% 7.86% -
ROE 6.96% 3.13% 6.40% 7.16% 2.64% 3.74% 10.53% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 81.11 88.50 85.44 194.95 209.10 174.08 203.02 -14.17%
EPS 7.59 3.19 6.33 10.09 3.45 4.78 13.27 -8.88%
DPS 0.00 0.30 0.00 0.30 0.50 0.00 1.25 -
NAPS 1.09 1.02 0.99 1.41 1.31 1.28 1.26 -2.38%
Adjusted Per Share Value based on latest NOSH - 181,290
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 74.12 78.82 75.55 113.06 120.86 100.51 115.72 -7.15%
EPS 6.93 2.84 5.60 5.85 2.00 2.76 7.56 -1.43%
DPS 0.00 0.27 0.00 0.17 0.29 0.00 0.71 -
NAPS 0.996 0.9084 0.8754 0.8177 0.7572 0.739 0.7182 5.59%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.395 0.405 0.455 0.64 0.455 0.70 1.28 -
P/RPS 0.49 0.46 0.53 0.33 0.22 0.40 0.63 -4.10%
P/EPS 5.21 12.69 7.19 6.34 13.17 14.64 9.65 -9.75%
EY 19.21 7.88 13.92 15.77 7.59 6.83 10.37 10.81%
DY 0.00 0.74 0.00 0.47 1.10 0.00 0.98 -
P/NAPS 0.36 0.40 0.46 0.45 0.35 0.55 1.02 -15.92%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 29/09/22 29/09/21 29/09/20 30/09/19 25/09/18 29/09/17 -
Price 0.335 0.42 0.44 0.78 0.69 0.71 1.15 -
P/RPS 0.41 0.47 0.51 0.40 0.33 0.41 0.57 -5.34%
P/EPS 4.42 13.16 6.95 7.73 19.97 14.84 8.67 -10.61%
EY 22.65 7.60 14.39 12.94 5.01 6.74 11.54 11.88%
DY 0.00 0.71 0.00 0.38 0.72 0.00 1.09 -
P/NAPS 0.31 0.41 0.44 0.55 0.53 0.55 0.91 -16.42%

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