[TECHBASE] YoY Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 29.96%
YoY- 68.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 228,588 231,292 335,908 392,452 377,996 261,332 350,092 -6.85%
PBT 58,916 5,460 76,020 14,240 9,376 15,120 35,744 8.68%
Tax -13,408 -5,304 -11,440 -3,772 -2,496 -2,040 -5,844 14.83%
NP 45,508 156 64,580 10,468 6,880 13,080 29,900 7.24%
-
NP to SH 42,036 1,972 60,920 7,816 4,636 9,368 25,760 8.50%
-
Tax Rate 22.76% 97.14% 15.05% 26.49% 26.62% 13.49% 16.35% -
Total Cost 183,080 231,136 271,328 381,984 371,116 248,252 320,192 -8.89%
-
Net Worth 293,276 261,828 262,092 230,256 226,310 222,426 218,074 5.05%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - 3,206 6,989 2,093 3,481 - - -
Div Payout % - 162.58% 11.47% 26.78% 75.10% - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 293,276 261,828 262,092 230,256 226,310 222,426 218,074 5.05%
NOSH 276,727 276,570 182,810 180,977 180,350 180,053 170,370 8.41%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 19.91% 0.07% 19.23% 2.67% 1.82% 5.01% 8.54% -
ROE 14.33% 0.75% 23.24% 3.39% 2.05% 4.21% 11.81% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 83.40 86.57 192.25 224.98 217.13 150.39 205.49 -13.94%
EPS 15.32 0.72 34.88 4.48 2.68 5.40 15.12 0.21%
DPS 0.00 1.20 4.00 1.20 2.00 0.00 0.00 -
NAPS 1.07 0.98 1.50 1.32 1.30 1.28 1.28 -2.94%
Adjusted Per Share Value based on latest NOSH - 180,977
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 80.61 81.56 118.46 138.39 133.30 92.16 123.46 -6.85%
EPS 14.82 0.70 21.48 2.76 1.63 3.30 9.08 8.50%
DPS 0.00 1.13 2.46 0.74 1.23 0.00 0.00 -
NAPS 1.0342 0.9233 0.9242 0.812 0.7981 0.7844 0.769 5.05%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.41 0.45 1.47 0.915 0.59 1.23 1.59 -
P/RPS 0.49 0.52 0.76 0.41 0.27 0.82 0.77 -7.25%
P/EPS 2.67 60.97 4.22 20.42 22.15 22.82 10.52 -20.42%
EY 37.41 1.64 23.72 4.90 4.51 4.38 9.51 25.62%
DY 0.00 2.67 2.72 1.31 3.39 0.00 0.00 -
P/NAPS 0.38 0.46 0.98 0.69 0.45 0.96 1.24 -17.88%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 30/12/22 23/12/21 16/12/20 12/12/19 14/12/18 29/12/17 16/12/16 -
Price 0.455 0.43 1.56 1.01 0.59 0.86 1.50 -
P/RPS 0.55 0.50 0.81 0.45 0.27 0.57 0.73 -4.60%
P/EPS 2.97 58.26 4.47 22.54 22.15 15.95 9.92 -18.20%
EY 33.71 1.72 22.35 4.44 4.51 6.27 10.08 22.27%
DY 0.00 2.79 2.56 1.19 3.39 0.00 0.00 -
P/NAPS 0.43 0.44 1.04 0.77 0.45 0.67 1.17 -15.35%

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