[TECHBND] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.35%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 137,243 95,505 81,990 76,796 77,481 44,100 25.47%
PBT 18,594 11,842 12,987 13,649 11,776 5,771 26.34%
Tax -2,968 -1,759 -2,603 -3,593 -2,917 -1,830 10.14%
NP 15,626 10,083 10,384 10,056 8,859 3,941 31.69%
-
NP to SH 15,626 10,083 10,384 10,056 8,859 3,941 31.69%
-
Tax Rate 15.96% 14.85% 20.04% 26.32% 24.77% 31.71% -
Total Cost 121,617 85,422 71,606 66,740 68,622 40,159 24.79%
-
Net Worth 176,051 164,113 153,524 141,415 131,099 102,869 11.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 4,001 2,646 2,646 2,302 - - -
Div Payout % 25.61% 26.25% 25.49% 22.89% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 176,051 164,113 153,524 141,415 131,099 102,869 11.33%
NOSH 535,425 529,397 529,397 233,652 230,000 230,000 18.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 11.39% 10.56% 12.66% 13.09% 11.43% 8.94% -
ROE 8.88% 6.14% 6.76% 7.11% 6.76% 3.83% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.73 18.04 15.49 33.13 33.69 23.58 1.75%
EPS 2.93 1.90 1.96 4.34 3.85 2.11 6.78%
DPS 0.75 0.50 0.50 1.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.61 0.57 0.55 -9.70%
Adjusted Per Share Value based on latest NOSH - 529,397
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 24.96 17.37 14.91 13.96 14.09 8.02 25.47%
EPS 2.84 1.83 1.89 1.83 1.61 0.72 31.56%
DPS 0.73 0.48 0.48 0.42 0.00 0.00 -
NAPS 0.3201 0.2984 0.2792 0.2571 0.2384 0.187 11.34%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 0.405 0.405 0.40 1.25 0.895 0.93 -
P/RPS 1.57 2.24 2.58 3.77 2.66 3.94 -16.79%
P/EPS 13.83 21.26 20.39 28.82 23.24 44.14 -20.70%
EY 7.23 4.70 4.90 3.47 4.30 2.27 26.05%
DY 1.85 1.23 1.25 0.80 0.00 0.00 -
P/NAPS 1.23 1.31 1.38 2.05 1.57 1.69 -6.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 22/02/24 27/02/23 23/02/22 25/02/21 27/02/20 - -
Price 0.40 0.435 0.415 1.66 0.86 0.00 -
P/RPS 1.55 2.41 2.68 5.01 2.55 0.00 -
P/EPS 13.66 22.84 21.16 38.27 22.33 0.00 -
EY 7.32 4.38 4.73 2.61 4.48 0.00 -
DY 1.87 1.15 1.20 0.60 0.00 0.00 -
P/NAPS 1.21 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