[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 37.3%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 418,712 318,812 266,240 197,200 186,684 154,940 157,512 17.68%
PBT 45,160 28,276 20,872 16,580 8,420 1,384 11,020 26.48%
Tax -9,032 -3,944 -2,472 -540 -400 -736 -3,408 17.62%
NP 36,128 24,332 18,400 16,040 8,020 648 7,612 29.62%
-
NP to SH 30,912 21,600 15,516 13,676 7,464 1,576 8,244 24.62%
-
Tax Rate 20.00% 13.95% 11.84% 3.26% 4.75% 53.18% 30.93% -
Total Cost 382,584 294,480 247,840 181,160 178,664 154,292 149,900 16.89%
-
Net Worth 122,190 96,050 73,705 66,019 52,481 45,966 38,962 20.97%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 122,190 96,050 73,705 66,019 52,481 45,966 38,962 20.97%
NOSH 107,184 75,630 80,249 36,882 36,445 36,481 36,413 19.70%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.63% 7.63% 6.91% 8.13% 4.30% 0.42% 4.83% -
ROE 25.30% 22.49% 21.05% 20.72% 14.22% 3.43% 21.16% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 390.65 421.54 361.22 534.67 512.23 424.71 432.57 -1.68%
EPS 28.84 28.56 21.04 37.08 20.48 4.32 22.64 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.27 1.00 1.79 1.44 1.26 1.07 1.06%
Adjusted Per Share Value based on latest NOSH - 36,882
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 147.66 112.43 93.89 69.54 65.83 54.64 55.55 17.68%
EPS 10.90 7.62 5.47 4.82 2.63 0.56 2.91 24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4309 0.3387 0.2599 0.2328 0.1851 0.1621 0.1374 20.97%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.54 1.68 1.12 0.83 0.35 0.36 0.28 -
P/RPS 0.65 0.40 0.31 0.16 0.07 0.08 0.06 48.72%
P/EPS 8.81 5.88 5.32 2.24 1.71 8.33 1.24 38.63%
EY 11.35 17.00 18.80 44.67 58.51 12.00 80.86 -27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.32 1.12 0.46 0.24 0.29 0.26 43.04%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 23/12/10 29/12/09 -
Price 2.66 1.69 1.15 0.82 0.38 0.38 0.28 -
P/RPS 0.68 0.40 0.32 0.15 0.07 0.09 0.06 49.84%
P/EPS 9.22 5.92 5.46 2.21 1.86 8.80 1.24 39.68%
EY 10.84 16.90 18.31 45.22 53.89 11.37 80.86 -28.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.33 1.15 0.46 0.26 0.30 0.26 44.09%

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