[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 17.04%
YoY- 12.26%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 220,480 258,118 277,493 230,349 204,396 160,241 139,782 7.88%
PBT 11,325 25,023 25,745 20,021 17,001 12,721 8,593 4.70%
Tax -2,183 -5,813 -3,649 -2,934 -2,560 -495 -400 32.67%
NP 9,142 19,210 22,096 17,087 14,441 12,226 8,193 1.84%
-
NP to SH 7,209 15,677 18,195 14,410 12,836 11,016 7,368 -0.36%
-
Tax Rate 19.28% 23.23% 14.17% 14.65% 15.06% 3.89% 4.65% -
Total Cost 211,338 238,908 255,397 213,262 189,955 148,015 131,589 8.21%
-
Net Worth 222,492 233,013 128,958 104,155 74,338 78,159 59,003 24.74%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - 2,141 1,625 1,610 - - - -
Div Payout % - 13.66% 8.93% 11.18% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 222,492 233,013 128,958 104,155 74,338 78,159 59,003 24.74%
NOSH 180,337 171,333 108,368 107,377 74,338 36,867 36,876 30.26%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 4.15% 7.44% 7.96% 7.42% 7.07% 7.63% 5.86% -
ROE 3.24% 6.73% 14.11% 13.84% 17.27% 14.09% 12.49% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 126.84 150.65 256.07 214.52 274.95 434.64 379.05 -16.67%
EPS 4.15 9.15 16.79 13.42 12.21 29.88 19.98 -23.03%
DPS 0.00 1.25 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.28 1.36 1.19 0.97 1.00 2.12 1.60 -3.64%
Adjusted Per Share Value based on latest NOSH - 107,589
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 77.75 91.02 97.86 81.23 72.08 56.51 49.29 7.88%
EPS 2.54 5.53 6.42 5.08 4.53 3.88 2.60 -0.38%
DPS 0.00 0.76 0.57 0.57 0.00 0.00 0.00 -
NAPS 0.7846 0.8217 0.4548 0.3673 0.2621 0.2756 0.2081 24.74%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.695 1.49 1.87 1.72 1.40 1.32 0.62 -
P/RPS 0.55 0.99 0.73 0.80 0.51 0.30 0.16 22.83%
P/EPS 16.76 16.28 11.14 12.82 8.11 4.42 3.10 32.46%
EY 5.97 6.14 8.98 7.80 12.33 22.64 32.23 -24.48%
DY 0.00 0.84 0.80 0.87 0.00 0.00 0.00 -
P/NAPS 0.54 1.10 1.57 1.77 1.40 0.62 0.39 5.57%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 -
Price 0.70 1.55 1.42 2.16 1.81 2.10 0.63 -
P/RPS 0.55 1.03 0.55 1.01 0.66 0.48 0.17 21.60%
P/EPS 16.88 16.94 8.46 16.10 10.48 7.03 3.15 32.26%
EY 5.92 5.90 11.82 6.21 9.54 14.23 31.71 -24.39%
DY 0.00 0.81 1.06 0.69 0.00 0.00 0.00 -
P/NAPS 0.55 1.14 1.19 2.23 1.81 0.99 0.39 5.89%

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