[TECHBASE] YoY TTM Result on 30-Apr-2014 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -2.67%
YoY- 31.29%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 383,362 397,484 320,066 279,700 209,998 196,954 164,429 15.13%
PBT 39,717 36,779 27,193 23,649 14,749 10,806 3,675 48.63%
Tax -9,618 -7,747 -3,746 -4,382 -21 285 -1,659 33.99%
NP 30,099 29,032 23,447 19,267 14,728 11,091 2,016 56.85%
-
NP to SH 25,654 24,557 20,130 17,142 13,057 10,046 2,451 47.84%
-
Tax Rate 24.22% 21.06% 13.78% 18.53% 0.14% -2.64% 45.14% -
Total Cost 353,263 368,452 296,619 260,433 195,270 185,863 162,413 13.81%
-
Net Worth 232,369 108,490 104,362 74,318 78,108 59,025 48,810 29.67%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 2,135 1,619 1,604 - - - - -
Div Payout % 8.33% 6.59% 7.97% - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 232,369 108,490 104,362 74,318 78,108 59,025 48,810 29.67%
NOSH 170,860 108,490 107,589 74,318 36,843 36,891 36,425 29.35%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 7.85% 7.30% 7.33% 6.89% 7.01% 5.63% 1.23% -
ROE 11.04% 22.64% 19.29% 23.07% 16.72% 17.02% 5.02% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 224.37 366.38 297.49 376.35 569.97 533.88 451.41 -10.98%
EPS 15.01 22.64 18.71 23.07 35.44 27.23 6.73 14.28%
DPS 1.25 1.50 1.49 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.00 0.97 1.00 2.12 1.60 1.34 0.24%
Adjusted Per Share Value based on latest NOSH - 74,318
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 127.29 131.98 106.27 92.87 69.73 65.40 54.60 15.13%
EPS 8.52 8.15 6.68 5.69 4.34 3.34 0.81 47.96%
DPS 0.71 0.54 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.7716 0.3602 0.3465 0.2468 0.2593 0.196 0.1621 29.66%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.49 1.87 1.72 1.40 1.32 0.62 0.33 -
P/RPS 0.66 0.51 0.58 0.37 0.23 0.12 0.07 45.29%
P/EPS 9.92 8.26 9.19 6.07 3.72 2.28 4.90 12.46%
EY 10.08 12.10 10.88 16.48 26.85 43.92 20.39 -11.06%
DY 0.84 0.80 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.87 1.77 1.40 0.62 0.39 0.25 27.98%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 -
Price 1.55 1.42 2.16 1.81 2.10 0.63 0.31 -
P/RPS 0.69 0.39 0.73 0.48 0.37 0.12 0.07 46.37%
P/EPS 10.32 6.27 11.54 7.85 5.93 2.31 4.61 14.36%
EY 9.69 15.94 8.66 12.74 16.88 43.22 21.71 -12.56%
DY 0.81 1.06 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.42 2.23 1.81 0.99 0.39 0.23 30.54%

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