[TECHBASE] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 43.0%
YoY- 67.03%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 99,867 83,913 84,491 64,046 48,481 44,703 29,089 22.81%
PBT 10,515 8,871 10,172 5,766 3,578 1,372 1,400 39.92%
Tax -2,081 -887 -2,782 -327 -150 -591 -376 32.98%
NP 8,434 7,984 7,390 5,439 3,428 781 1,024 42.08%
-
NP to SH 7,017 6,912 6,720 4,889 2,927 994 1,089 36.39%
-
Tax Rate 19.79% 10.00% 27.35% 5.67% 4.19% 43.08% 26.86% -
Total Cost 91,433 75,929 77,101 58,607 45,053 43,922 28,065 21.74%
-
Net Worth 126,305 101,647 80,758 72,144 56,064 46,605 40,063 21.08%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 1,619 1,604 - - - - - -
Div Payout % 23.08% 23.22% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 126,305 101,647 80,758 72,144 56,064 46,605 40,063 21.08%
NOSH 107,953 106,996 74,090 35,021 36,405 36,410 36,421 19.84%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.45% 9.51% 8.75% 8.49% 7.07% 1.75% 3.52% -
ROE 5.56% 6.80% 8.32% 6.78% 5.22% 2.13% 2.72% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 92.51 78.43 114.04 182.88 133.17 122.78 79.87 2.47%
EPS 6.50 6.46 9.07 13.96 8.04 2.73 2.99 13.81%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.95 1.09 2.06 1.54 1.28 1.10 1.03%
Adjusted Per Share Value based on latest NOSH - 35,021
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 33.16 27.86 28.05 21.27 16.10 14.84 9.66 22.80%
EPS 2.33 2.30 2.23 1.62 0.97 0.33 0.36 36.49%
DPS 0.54 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4194 0.3375 0.2681 0.2395 0.1862 0.1547 0.133 21.08%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.23 1.52 1.04 1.07 0.41 0.31 0.41 -
P/RPS 2.41 1.94 0.91 0.59 0.31 0.25 0.51 29.52%
P/EPS 34.31 23.53 11.47 7.66 5.10 11.36 13.71 16.51%
EY 2.91 4.25 8.72 13.05 19.61 8.81 7.29 -14.18%
DY 0.67 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.60 0.95 0.52 0.27 0.24 0.37 31.44%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 -
Price 1.86 1.88 1.16 0.91 0.63 0.32 0.40 -
P/RPS 2.01 2.40 1.02 0.50 0.47 0.26 0.50 26.08%
P/EPS 28.62 29.10 12.79 6.52 7.84 11.72 13.38 13.50%
EY 3.49 3.44 7.82 15.34 12.76 8.53 7.48 -11.92%
DY 0.81 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.98 1.06 0.44 0.41 0.25 0.36 28.07%

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