[TECHBASE] YoY TTM Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 1.03%
YoY- 29.97%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 397,484 320,066 279,700 209,998 196,954 164,429 146,015 18.14%
PBT 36,779 27,193 23,649 14,749 10,806 3,675 8,566 27.46%
Tax -7,747 -3,746 -4,382 -21 285 -1,659 -3,591 13.65%
NP 29,032 23,447 19,267 14,728 11,091 2,016 4,975 34.14%
-
NP to SH 24,557 20,130 17,142 13,057 10,046 2,451 5,558 28.06%
-
Tax Rate 21.06% 13.78% 18.53% 0.14% -2.64% 45.14% 41.92% -
Total Cost 368,452 296,619 260,433 195,270 185,863 162,413 141,040 17.33%
-
Net Worth 108,490 104,362 74,318 78,108 59,025 48,810 40,777 17.69%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 1,619 1,604 - - - - - -
Div Payout % 6.59% 7.97% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 108,490 104,362 74,318 78,108 59,025 48,810 40,777 17.69%
NOSH 108,490 107,589 74,318 36,843 36,891 36,425 36,408 19.93%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.30% 7.33% 6.89% 7.01% 5.63% 1.23% 3.41% -
ROE 22.64% 19.29% 23.07% 16.72% 17.02% 5.02% 13.63% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 366.38 297.49 376.35 569.97 533.88 451.41 401.05 -1.49%
EPS 22.64 18.71 23.07 35.44 27.23 6.73 15.27 6.77%
DPS 1.50 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 1.00 2.12 1.60 1.34 1.12 -1.86%
Adjusted Per Share Value based on latest NOSH - 36,843
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 131.98 106.27 92.87 69.73 65.40 54.60 48.48 18.14%
EPS 8.15 6.68 5.69 4.34 3.34 0.81 1.85 28.00%
DPS 0.54 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3602 0.3465 0.2468 0.2593 0.196 0.1621 0.1354 17.69%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.87 1.72 1.40 1.32 0.62 0.33 0.39 -
P/RPS 0.51 0.58 0.37 0.23 0.12 0.07 0.10 31.16%
P/EPS 8.26 9.19 6.07 3.72 2.28 4.90 2.55 21.61%
EY 12.10 10.88 16.48 26.85 43.92 20.39 39.14 -17.75%
DY 0.80 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.77 1.40 0.62 0.39 0.25 0.35 32.18%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 -
Price 1.42 2.16 1.81 2.10 0.63 0.31 0.40 -
P/RPS 0.39 0.73 0.48 0.37 0.12 0.07 0.10 25.43%
P/EPS 6.27 11.54 7.85 5.93 2.31 4.61 2.62 15.63%
EY 15.94 8.66 12.74 16.88 43.22 21.71 38.16 -13.52%
DY 1.06 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 2.23 1.81 0.99 0.39 0.23 0.36 25.67%

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