[TECHBND] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 50.2%
YoY- 124.79%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 95,505 81,990 76,796 77,481 44,100 21.29%
PBT 11,842 12,987 13,649 11,776 5,771 19.67%
Tax -1,759 -2,603 -3,593 -2,917 -1,830 -0.98%
NP 10,083 10,384 10,056 8,859 3,941 26.45%
-
NP to SH 10,083 10,384 10,056 8,859 3,941 26.45%
-
Tax Rate 14.85% 20.04% 26.32% 24.77% 31.71% -
Total Cost 85,422 71,606 66,740 68,622 40,159 20.75%
-
Net Worth 164,113 153,524 141,415 131,099 102,869 12.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 2,646 2,646 2,302 - - -
Div Payout % 26.25% 25.49% 22.89% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 164,113 153,524 141,415 131,099 102,869 12.37%
NOSH 529,397 529,397 233,652 230,000 230,000 23.15%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 10.56% 12.66% 13.09% 11.43% 8.94% -
ROE 6.14% 6.76% 7.11% 6.76% 3.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 18.04 15.49 33.13 33.69 23.58 -6.47%
EPS 1.90 1.96 4.34 3.85 2.11 -2.58%
DPS 0.50 0.50 1.00 0.00 0.00 -
NAPS 0.31 0.29 0.61 0.57 0.55 -13.34%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 17.37 14.91 13.96 14.09 8.02 21.29%
EPS 1.83 1.89 1.83 1.61 0.72 26.24%
DPS 0.48 0.48 0.42 0.00 0.00 -
NAPS 0.2984 0.2792 0.2571 0.2384 0.187 12.38%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.405 0.40 1.25 0.895 0.93 -
P/RPS 2.24 2.58 3.77 2.66 3.94 -13.15%
P/EPS 21.26 20.39 28.82 23.24 44.14 -16.68%
EY 4.70 4.90 3.47 4.30 2.27 19.93%
DY 1.23 1.25 0.80 0.00 0.00 -
P/NAPS 1.31 1.38 2.05 1.57 1.69 -6.16%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 27/02/23 23/02/22 25/02/21 27/02/20 - -
Price 0.435 0.415 1.66 0.86 0.00 -
P/RPS 2.41 2.68 5.01 2.55 0.00 -
P/EPS 22.84 21.16 38.27 22.33 0.00 -
EY 4.38 4.73 2.61 4.48 0.00 -
DY 1.15 1.20 0.60 0.00 0.00 -
P/NAPS 1.40 1.43 2.72 1.51 0.00 -

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