[TECHBASE] YoY Cumulative Quarter Result on 31-Oct-2017 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -89.72%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 83,977 98,113 94,499 65,333 87,523 104,678 79,703 0.87%
PBT 19,005 3,560 2,344 3,780 8,936 11,290 7,069 17.90%
Tax -2,860 -943 -624 -510 -1,461 -2,258 -986 19.40%
NP 16,145 2,617 1,720 3,270 7,475 9,032 6,083 17.64%
-
NP to SH 15,230 1,954 1,159 2,342 6,440 7,728 5,400 18.84%
-
Tax Rate 15.05% 26.49% 26.62% 13.49% 16.35% 20.00% 13.95% -
Total Cost 67,832 95,496 92,779 62,063 80,048 95,646 73,620 -1.35%
-
Net Worth 262,092 230,256 226,310 222,426 218,074 122,190 96,050 18.19%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 1,747 523 870 - - - - -
Div Payout % 11.47% 26.78% 75.10% - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 262,092 230,256 226,310 222,426 218,074 122,190 96,050 18.19%
NOSH 182,810 180,977 180,350 180,053 170,370 107,184 75,630 15.83%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 19.23% 2.67% 1.82% 5.01% 8.54% 8.63% 7.63% -
ROE 5.81% 0.85% 0.51% 1.05% 2.95% 6.32% 5.62% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 48.06 56.25 54.28 37.60 51.37 97.66 105.39 -12.25%
EPS 8.72 1.12 0.67 1.35 3.78 7.21 7.14 3.38%
DPS 1.00 0.30 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.32 1.30 1.28 1.28 1.14 1.27 2.81%
Adjusted Per Share Value based on latest NOSH - 180,053
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 27.88 32.58 31.38 21.69 29.06 34.76 26.46 0.87%
EPS 5.06 0.65 0.38 0.78 2.14 2.57 1.79 18.89%
DPS 0.58 0.17 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.8702 0.7645 0.7514 0.7385 0.7241 0.4057 0.3189 18.19%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 1.47 0.915 0.59 1.23 1.59 2.54 1.68 -
P/RPS 3.06 1.63 1.09 3.27 3.10 2.60 1.59 11.51%
P/EPS 16.86 81.68 88.62 91.26 42.06 35.23 23.53 -5.39%
EY 5.93 1.22 1.13 1.10 2.38 2.84 4.25 5.70%
DY 0.68 0.33 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.45 0.96 1.24 2.23 1.32 -4.83%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 16/12/20 12/12/19 14/12/18 29/12/17 16/12/16 10/12/15 10/12/14 -
Price 1.56 1.01 0.59 0.86 1.50 2.66 1.69 -
P/RPS 3.25 1.80 1.09 2.29 2.92 2.72 1.60 12.52%
P/EPS 17.90 90.16 88.62 63.81 39.68 36.89 23.67 -4.54%
EY 5.59 1.11 1.13 1.57 2.52 2.71 4.22 4.79%
DY 0.64 0.30 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.77 0.45 0.67 1.17 2.33 1.33 -4.01%

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