[TECHBND] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 12.93%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 146,714 99,277 83,207 81,276 77,477 61,217 19.07%
PBT 20,151 11,763 12,005 14,654 13,759 7,165 22.94%
Tax -3,416 -1,578 -2,619 -3,298 -3,416 -2,185 9.33%
NP 16,735 10,185 9,386 11,356 10,343 4,980 27.39%
-
NP to SH 16,735 10,185 9,386 11,356 10,343 4,980 27.39%
-
Tax Rate 16.95% 13.41% 21.82% 22.51% 24.83% 30.50% -
Total Cost 129,979 89,092 73,821 69,920 67,134 56,237 18.21%
-
Net Worth 181,386 164,113 153,524 147,327 135,699 128,800 7.07%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div 6,668 2,646 2,646 2,302 - - -
Div Payout % 39.85% 25.99% 28.20% 20.27% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 181,386 164,113 153,524 147,327 135,699 128,800 7.07%
NOSH 535,425 529,397 529,397 529,384 230,000 230,000 18.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 11.41% 10.26% 11.28% 13.97% 13.35% 8.13% -
ROE 9.23% 6.21% 6.11% 7.71% 7.62% 3.87% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 27.50 18.75 15.72 15.45 33.69 26.62 0.65%
EPS 3.14 1.92 1.77 2.16 4.50 2.17 7.66%
DPS 1.25 0.50 0.50 0.44 0.00 0.00 -
NAPS 0.34 0.31 0.29 0.28 0.59 0.56 -9.48%
Adjusted Per Share Value based on latest NOSH - 529,384
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 21.88 14.81 12.41 12.12 11.55 9.13 19.07%
EPS 2.50 1.52 1.40 1.69 1.54 0.74 27.53%
DPS 0.99 0.39 0.39 0.34 0.00 0.00 -
NAPS 0.2705 0.2448 0.229 0.2197 0.2024 0.1921 7.07%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 -
Price 0.40 0.39 0.39 0.565 0.55 0.795 -
P/RPS 1.45 2.08 2.48 3.66 1.63 2.99 -13.46%
P/EPS 12.75 20.27 22.00 26.18 12.23 36.72 -19.04%
EY 7.84 4.93 4.55 3.82 8.18 2.72 23.55%
DY 3.13 1.28 1.28 0.77 0.00 0.00 -
P/NAPS 1.18 1.26 1.34 2.02 0.93 1.42 -3.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 27/05/24 24/05/23 19/05/22 20/05/21 10/06/20 - -
Price 0.44 0.38 0.38 0.465 0.825 0.00 -
P/RPS 1.60 2.03 2.42 3.01 2.45 0.00 -
P/EPS 14.03 19.75 21.43 21.55 18.35 0.00 -
EY 7.13 5.06 4.67 4.64 5.45 0.00 -
DY 2.84 1.32 1.32 0.94 0.00 0.00 -
P/NAPS 1.29 1.23 1.31 1.66 1.40 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