[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -58.88%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 335,908 392,452 377,996 261,332 350,092 418,712 318,812 0.87%
PBT 76,020 14,240 9,376 15,120 35,744 45,160 28,276 17.90%
Tax -11,440 -3,772 -2,496 -2,040 -5,844 -9,032 -3,944 19.40%
NP 64,580 10,468 6,880 13,080 29,900 36,128 24,332 17.64%
-
NP to SH 60,920 7,816 4,636 9,368 25,760 30,912 21,600 18.84%
-
Tax Rate 15.05% 26.49% 26.62% 13.49% 16.35% 20.00% 13.95% -
Total Cost 271,328 381,984 371,116 248,252 320,192 382,584 294,480 -1.35%
-
Net Worth 262,092 230,256 226,310 222,426 218,074 122,190 96,050 18.19%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 6,989 2,093 3,481 - - - - -
Div Payout % 11.47% 26.78% 75.10% - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 262,092 230,256 226,310 222,426 218,074 122,190 96,050 18.19%
NOSH 182,810 180,977 180,350 180,053 170,370 107,184 75,630 15.83%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 19.23% 2.67% 1.82% 5.01% 8.54% 8.63% 7.63% -
ROE 23.24% 3.39% 2.05% 4.21% 11.81% 25.30% 22.49% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 192.25 224.98 217.13 150.39 205.49 390.65 421.54 -12.25%
EPS 34.88 4.48 2.68 5.40 15.12 28.84 28.56 3.38%
DPS 4.00 1.20 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.32 1.30 1.28 1.28 1.14 1.27 2.81%
Adjusted Per Share Value based on latest NOSH - 180,053
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 118.46 138.39 133.30 92.16 123.46 147.66 112.43 0.87%
EPS 21.48 2.76 1.63 3.30 9.08 10.90 7.62 18.83%
DPS 2.46 0.74 1.23 0.00 0.00 0.00 0.00 -
NAPS 0.9242 0.812 0.7981 0.7844 0.769 0.4309 0.3387 18.19%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.47 0.915 0.59 1.23 1.59 2.54 1.68 -
P/RPS 0.76 0.41 0.27 0.82 0.77 0.65 0.40 11.27%
P/EPS 4.22 20.42 22.15 22.82 10.52 8.81 5.88 -5.37%
EY 23.72 4.90 4.51 4.38 9.51 11.35 17.00 5.70%
DY 2.72 1.31 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.45 0.96 1.24 2.23 1.32 -4.83%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 16/12/20 12/12/19 14/12/18 29/12/17 16/12/16 10/12/15 10/12/14 -
Price 1.56 1.01 0.59 0.86 1.50 2.66 1.69 -
P/RPS 0.81 0.45 0.27 0.57 0.73 0.68 0.40 12.46%
P/EPS 4.47 22.54 22.15 15.95 9.92 9.22 5.92 -4.57%
EY 22.35 4.44 4.51 6.27 10.08 10.84 16.90 4.76%
DY 2.56 1.19 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.45 0.67 1.17 2.33 1.33 -4.01%

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