[TECHBASE] YoY TTM Result on 30-Apr-2018 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -7.11%
YoY- -44.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 286,792 354,492 334,299 310,872 383,362 397,484 320,066 -1.81%
PBT 56,854 6,246 5,664 22,842 39,717 36,779 27,193 13.06%
Tax -5,878 -3,270 -3,743 -5,513 -9,618 -7,747 -3,746 7.79%
NP 50,976 2,976 1,921 17,329 30,099 29,032 23,447 13.80%
-
NP to SH 47,380 973 -96 14,312 25,654 24,557 20,130 15.31%
-
Tax Rate 10.34% 52.35% 66.08% 24.14% 24.22% 21.06% 13.78% -
Total Cost 235,816 351,516 332,378 293,543 353,263 368,452 296,619 -3.74%
-
Net Worth 267,206 223,523 222,828 222,492 232,369 108,490 104,362 16.94%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 1,747 1,047 1,740 - 2,135 1,619 1,604 1.43%
Div Payout % 3.69% 107.61% 0.00% - 8.33% 6.59% 7.97% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 267,206 223,523 222,828 222,492 232,369 108,490 104,362 16.94%
NOSH 184,349 180,990 180,350 180,337 170,860 108,490 107,589 9.38%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 17.77% 0.84% 0.57% 5.57% 7.85% 7.30% 7.33% -
ROE 17.73% 0.44% -0.04% 6.43% 11.04% 22.64% 19.29% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 162.07 203.00 192.03 178.85 224.37 366.38 297.49 -9.61%
EPS 26.77 0.56 -0.06 8.23 15.01 22.64 18.71 6.14%
DPS 1.00 0.60 1.00 0.00 1.25 1.50 1.49 -6.42%
NAPS 1.51 1.28 1.28 1.28 1.36 1.00 0.97 7.64%
Adjusted Per Share Value based on latest NOSH - 180,337
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 95.23 117.70 111.00 103.22 127.29 131.98 106.27 -1.80%
EPS 15.73 0.32 -0.03 4.75 8.52 8.15 6.68 15.32%
DPS 0.58 0.35 0.58 0.00 0.71 0.54 0.53 1.51%
NAPS 0.8872 0.7422 0.7399 0.7388 0.7716 0.3602 0.3465 16.94%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.16 0.51 0.57 0.695 1.49 1.87 1.72 -
P/RPS 0.72 0.25 0.30 0.39 0.66 0.51 0.58 3.66%
P/EPS 4.33 91.53 -1,033.63 8.44 9.92 8.26 9.19 -11.77%
EY 23.08 1.09 -0.10 11.85 10.08 12.10 10.88 13.34%
DY 0.86 1.18 1.75 0.00 0.84 0.80 0.87 -0.19%
P/NAPS 0.77 0.40 0.45 0.54 1.10 1.87 1.77 -12.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 -
Price 0.55 0.53 0.51 0.70 1.55 1.42 2.16 -
P/RPS 0.34 0.26 0.27 0.39 0.69 0.39 0.73 -11.94%
P/EPS 2.05 95.12 -924.83 8.50 10.32 6.27 11.54 -25.00%
EY 48.68 1.05 -0.11 11.76 9.69 15.94 8.66 33.30%
DY 1.82 1.13 1.96 0.00 0.81 1.06 0.69 17.52%
P/NAPS 0.36 0.41 0.40 0.55 1.14 1.42 2.23 -26.18%

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