[TECHBASE] YoY TTM Result on 30-Apr-2022 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -20.51%
YoY- -114.56%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 234,247 210,536 286,792 354,492 334,299 310,872 383,362 -7.87%
PBT 35,221 -4,014 56,854 6,246 5,664 22,842 39,717 -1.98%
Tax -4,173 -3,924 -5,878 -3,270 -3,743 -5,513 -9,618 -12.98%
NP 31,048 -7,938 50,976 2,976 1,921 17,329 30,099 0.51%
-
NP to SH 29,597 -6,898 47,380 973 -96 14,312 25,654 2.41%
-
Tax Rate 11.85% - 10.34% 52.35% 66.08% 24.14% 24.22% -
Total Cost 203,199 218,474 235,816 351,516 332,378 293,543 353,263 -8.80%
-
Net Worth 299,702 264,512 267,206 223,523 222,828 222,492 232,369 4.33%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - 801 1,747 1,047 1,740 - 2,135 -
Div Payout % - 0.00% 3.69% 107.61% 0.00% - 8.33% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 299,702 264,512 267,206 223,523 222,828 222,492 232,369 4.33%
NOSH 276,727 276,727 184,349 180,990 180,350 180,337 170,860 8.36%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 13.25% -3.77% 17.77% 0.84% 0.57% 5.57% 7.85% -
ROE 9.88% -2.61% 17.73% 0.44% -0.04% 6.43% 11.04% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 85.19 78.80 162.07 203.00 192.03 178.85 224.37 -14.89%
EPS 10.76 -2.58 26.77 0.56 -0.06 8.23 15.01 -5.39%
DPS 0.00 0.30 1.00 0.60 1.00 0.00 1.25 -
NAPS 1.09 0.99 1.51 1.28 1.28 1.28 1.36 -3.61%
Adjusted Per Share Value based on latest NOSH - 276,727
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 82.70 74.33 101.25 125.15 118.02 109.75 135.34 -7.87%
EPS 10.45 -2.44 16.73 0.34 -0.03 5.05 9.06 2.40%
DPS 0.00 0.28 0.62 0.37 0.61 0.00 0.75 -
NAPS 1.0581 0.9338 0.9434 0.7891 0.7867 0.7855 0.8204 4.32%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.475 0.545 1.16 0.51 0.57 0.695 1.49 -
P/RPS 0.56 0.69 0.72 0.25 0.30 0.39 0.66 -2.70%
P/EPS 4.41 -21.11 4.33 91.53 -1,033.63 8.44 9.92 -12.63%
EY 22.66 -4.74 23.08 1.09 -0.10 11.85 10.08 14.44%
DY 0.00 0.55 0.86 1.18 1.75 0.00 0.84 -
P/NAPS 0.44 0.55 0.77 0.40 0.45 0.54 1.10 -14.15%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 23/06/22 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 -
Price 0.44 0.395 0.55 0.53 0.51 0.70 1.55 -
P/RPS 0.52 0.50 0.34 0.26 0.27 0.39 0.69 -4.60%
P/EPS 4.09 -15.30 2.05 95.12 -924.83 8.50 10.32 -14.28%
EY 24.46 -6.54 48.68 1.05 -0.11 11.76 9.69 16.67%
DY 0.00 0.76 1.82 1.13 1.96 0.00 0.81 -
P/NAPS 0.40 0.40 0.36 0.41 0.40 0.55 1.14 -16.01%

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