[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 128.0%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 150,435 196,399 204,545 163,616 151,051 113,346 95,152 7.92%
PBT 9,899 21,609 21,805 15,940 15,390 9,911 5,683 9.68%
Tax -1,623 -4,562 -4,339 -1,873 -3,400 -462 -250 36.54%
NP 8,276 17,047 17,466 14,067 11,990 9,449 5,433 7.25%
-
NP to SH 6,716 14,088 14,745 12,312 10,599 8,308 4,793 5.77%
-
Tax Rate 16.40% 21.11% 19.90% 11.75% 22.09% 4.66% 4.40% -
Total Cost 142,159 179,352 187,079 149,549 139,061 103,897 89,719 7.96%
-
Net Worth 222,447 227,391 126,200 101,619 74,104 76,849 54,393 26.43%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - 1,617 1,604 - - - -
Div Payout % - - 10.97% 13.03% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 222,447 227,391 126,200 101,619 74,104 76,849 54,393 26.43%
NOSH 180,137 170,970 107,863 106,967 74,104 37,305 35,320 31.16%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 5.50% 8.68% 8.54% 8.60% 7.94% 8.34% 5.71% -
ROE 3.02% 6.20% 11.68% 12.12% 14.30% 10.81% 8.81% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 86.56 114.87 189.63 152.96 203.84 303.83 269.40 -17.22%
EPS 3.86 8.24 13.67 11.51 10.11 22.27 13.57 -18.88%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.28 1.33 1.17 0.95 1.00 2.06 1.54 -3.03%
Adjusted Per Share Value based on latest NOSH - 106,996
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 53.05 69.26 72.13 57.70 53.27 39.97 33.55 7.92%
EPS 2.37 4.97 5.20 4.34 3.74 2.93 1.69 5.79%
DPS 0.00 0.00 0.57 0.57 0.00 0.00 0.00 -
NAPS 0.7844 0.8019 0.445 0.3584 0.2613 0.271 0.1918 26.43%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.625 1.41 2.23 1.52 1.04 1.07 0.41 -
P/RPS 0.72 1.23 1.18 0.99 0.51 0.35 0.15 29.84%
P/EPS 16.17 17.11 16.31 13.21 7.27 4.80 3.02 32.23%
EY 6.18 5.84 6.13 7.57 13.75 20.81 33.10 -24.37%
DY 0.00 0.00 0.67 0.99 0.00 0.00 0.00 -
P/NAPS 0.49 1.06 1.91 1.60 1.04 0.52 0.27 10.43%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 26/03/18 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 -
Price 0.65 1.38 1.86 1.88 1.16 0.91 0.63 -
P/RPS 0.75 1.20 0.98 1.23 0.57 0.30 0.23 21.75%
P/EPS 16.82 16.75 13.61 16.33 8.11 4.09 4.64 23.91%
EY 5.95 5.97 7.35 6.12 12.33 24.47 21.54 -19.28%
DY 0.00 0.00 0.81 0.80 0.00 0.00 0.00 -
P/NAPS 0.51 1.04 1.59 1.98 1.16 0.44 0.41 3.70%

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