[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2014 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 16.84%
YoY- 39.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 261,332 350,092 418,712 318,812 266,240 197,200 186,684 5.76%
PBT 15,120 35,744 45,160 28,276 20,872 16,580 8,420 10.23%
Tax -2,040 -5,844 -9,032 -3,944 -2,472 -540 -400 31.16%
NP 13,080 29,900 36,128 24,332 18,400 16,040 8,020 8.48%
-
NP to SH 9,368 25,760 30,912 21,600 15,516 13,676 7,464 3.85%
-
Tax Rate 13.49% 16.35% 20.00% 13.95% 11.84% 3.26% 4.75% -
Total Cost 248,252 320,192 382,584 294,480 247,840 181,160 178,664 5.63%
-
Net Worth 222,426 218,074 122,190 96,050 73,705 66,019 52,481 27.18%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 222,426 218,074 122,190 96,050 73,705 66,019 52,481 27.18%
NOSH 180,053 170,370 107,184 75,630 80,249 36,882 36,445 30.47%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 5.01% 8.54% 8.63% 7.63% 6.91% 8.13% 4.30% -
ROE 4.21% 11.81% 25.30% 22.49% 21.05% 20.72% 14.22% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 150.39 205.49 390.65 421.54 361.22 534.67 512.23 -18.45%
EPS 5.40 15.12 28.84 28.56 21.04 37.08 20.48 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.14 1.27 1.00 1.79 1.44 -1.94%
Adjusted Per Share Value based on latest NOSH - 75,630
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 92.16 123.46 147.66 112.43 93.89 69.54 65.83 5.76%
EPS 3.30 9.08 10.90 7.62 5.47 4.82 2.63 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7844 0.769 0.4309 0.3387 0.2599 0.2328 0.1851 27.18%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.23 1.59 2.54 1.68 1.12 0.83 0.35 -
P/RPS 0.82 0.77 0.65 0.40 0.31 0.16 0.07 50.64%
P/EPS 22.82 10.52 8.81 5.88 5.32 2.24 1.71 53.95%
EY 4.38 9.51 11.35 17.00 18.80 44.67 58.51 -35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.24 2.23 1.32 1.12 0.46 0.24 25.96%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 -
Price 0.86 1.50 2.66 1.69 1.15 0.82 0.38 -
P/RPS 0.57 0.73 0.68 0.40 0.32 0.15 0.07 41.79%
P/EPS 15.95 9.92 9.22 5.92 5.46 2.21 1.86 43.02%
EY 6.27 10.08 10.84 16.90 18.31 45.22 53.89 -30.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.17 2.33 1.33 1.15 0.46 0.26 17.07%

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