[TECHBND] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -88.3%
YoY- -46.33%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 36,415 36,384 23,393 15,277 22,006 19,377 23,221 7.77%
PBT 2,960 3,905 4,919 1,768 3,513 3,553 5,059 -8.53%
Tax -874 -818 -418 -421 -1,003 -845 -1,176 -4.82%
NP 2,086 3,087 4,501 1,347 2,510 2,708 3,883 -9.82%
-
NP to SH 2,086 3,087 4,501 1,347 2,510 2,708 3,883 -9.82%
-
Tax Rate 29.53% 20.95% 8.50% 23.81% 28.55% 23.78% 23.25% -
Total Cost 34,329 33,297 18,892 13,930 19,496 16,669 19,338 10.02%
-
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 6,321 - - - 2,302 4,600 - -
Div Payout % 303.03% - - - 91.72% 169.87% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
NOSH 632,121 530,052 529,397 529,397 230,776 230,000 169,563 24.49%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.73% 8.48% 19.24% 8.82% 11.41% 13.98% 16.72% -
ROE 1.00% 1.77% 2.74% 0.91% 1.79% 2.10% 4.32% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.76 6.87 4.42 2.89 9.56 8.42 13.69 -13.42%
EPS 0.33 0.58 0.85 0.25 1.09 1.18 2.29 -27.57%
DPS 1.00 0.00 0.00 0.00 1.00 2.00 0.00 -
NAPS 0.33 0.33 0.31 0.28 0.61 0.56 0.53 -7.58%
Adjusted Per Share Value based on latest NOSH - 529,397
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.26 5.26 3.38 2.21 3.18 2.80 3.36 7.74%
EPS 0.30 0.45 0.65 0.19 0.36 0.39 0.56 -9.87%
DPS 0.91 0.00 0.00 0.00 0.33 0.67 0.00 -
NAPS 0.3016 0.2528 0.2373 0.2143 0.203 0.1862 0.1299 15.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.415 0.445 0.33 0.465 1.24 0.705 0.00 -
P/RPS 7.20 6.48 7.47 16.11 12.97 8.37 0.00 -
P/EPS 125.76 76.39 38.81 182.75 113.73 59.88 0.00 -
EY 0.80 1.31 2.58 0.55 0.88 1.67 0.00 -
DY 2.41 0.00 0.00 0.00 0.81 2.84 0.00 -
P/NAPS 1.26 1.35 1.06 1.66 2.03 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 30/11/23 23/11/22 24/11/21 25/11/20 28/11/19 29/11/18 -
Price 0.375 0.40 0.395 0.45 1.34 0.885 0.00 -
P/RPS 6.51 5.83 8.94 15.59 14.02 10.50 0.00 -
P/EPS 113.64 68.66 46.46 176.86 122.90 75.17 0.00 -
EY 0.88 1.46 2.15 0.57 0.81 1.33 0.00 -
DY 2.67 0.00 0.00 0.00 0.75 2.26 0.00 -
P/NAPS 1.14 1.21 1.27 1.61 2.20 1.58 0.00 -

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