[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 90.8%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 187,115 150,435 196,399 204,545 163,616 151,051 113,346 8.70%
PBT 5,826 9,899 21,609 21,805 15,940 15,390 9,911 -8.47%
Tax -2,261 -1,623 -4,562 -4,339 -1,873 -3,400 -462 30.28%
NP 3,565 8,276 17,047 17,466 14,067 11,990 9,449 -14.98%
-
NP to SH 1,647 6,716 14,088 14,745 12,312 10,599 8,308 -23.63%
-
Tax Rate 38.81% 16.40% 21.11% 19.90% 11.75% 22.09% 4.66% -
Total Cost 183,550 142,159 179,352 187,079 149,549 139,061 103,897 9.94%
-
Net Worth 224,569 222,447 227,391 126,200 101,619 74,104 76,849 19.55%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 870 - - 1,617 1,604 - - -
Div Payout % 52.85% - - 10.97% 13.03% - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 224,569 222,447 227,391 126,200 101,619 74,104 76,849 19.55%
NOSH 180,350 180,137 170,970 107,863 106,967 74,104 37,305 30.01%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.91% 5.50% 8.68% 8.54% 8.60% 7.94% 8.34% -
ROE 0.73% 3.02% 6.20% 11.68% 12.12% 14.30% 10.81% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 107.48 86.56 114.87 189.63 152.96 203.84 303.83 -15.89%
EPS 0.95 3.86 8.24 13.67 11.51 10.11 22.27 -40.87%
DPS 0.50 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.29 1.28 1.33 1.17 0.95 1.00 2.06 -7.50%
Adjusted Per Share Value based on latest NOSH - 107,953
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 65.98 53.05 69.26 72.13 57.70 53.27 39.97 8.70%
EPS 0.58 2.37 4.97 5.20 4.34 3.74 2.93 -23.64%
DPS 0.31 0.00 0.00 0.57 0.57 0.00 0.00 -
NAPS 0.7919 0.7844 0.8019 0.445 0.3584 0.2613 0.271 19.55%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.555 0.625 1.41 2.23 1.52 1.04 1.07 -
P/RPS 0.52 0.72 1.23 1.18 0.99 0.51 0.35 6.81%
P/EPS 58.66 16.17 17.11 16.31 13.21 7.27 4.80 51.74%
EY 1.70 6.18 5.84 6.13 7.57 13.75 20.81 -34.11%
DY 0.90 0.00 0.00 0.67 0.99 0.00 0.00 -
P/NAPS 0.43 0.49 1.06 1.91 1.60 1.04 0.52 -3.11%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 26/03/18 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 -
Price 0.585 0.65 1.38 1.86 1.88 1.16 0.91 -
P/RPS 0.54 0.75 1.20 0.98 1.23 0.57 0.30 10.28%
P/EPS 61.83 16.82 16.75 13.61 16.33 8.11 4.09 57.21%
EY 1.62 5.95 5.97 7.35 6.12 12.33 24.47 -36.38%
DY 0.85 0.00 0.00 0.81 0.80 0.00 0.00 -
P/NAPS 0.45 0.51 1.04 1.59 1.98 1.16 0.44 0.37%

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