[TECHBASE] YoY TTM Result on 31-Jan-2015 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 0.96%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 302,546 394,591 391,269 306,678 273,250 207,733 195,511 7.54%
PBT 24,830 40,490 36,920 24,723 24,848 14,849 10,061 16.23%
Tax -6,204 -7,662 -9,498 -1,845 -5,255 -138 -95 100.54%
NP 18,626 32,828 27,422 22,878 19,593 14,711 9,966 10.97%
-
NP to SH 15,408 27,692 23,205 20,269 17,613 12,924 9,285 8.79%
-
Tax Rate 24.99% 18.92% 25.73% 7.46% 21.15% 0.93% 0.94% -
Total Cost 283,920 361,763 363,847 283,800 253,657 193,022 185,545 7.34%
-
Net Worth 222,447 227,557 107,953 101,647 74,090 72,144 56,064 25.79%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 2,135 - 1,619 1,604 - - - -
Div Payout % 13.86% - 6.98% 7.92% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 222,447 227,557 107,953 101,647 74,090 72,144 56,064 25.79%
NOSH 180,137 171,096 107,953 106,996 74,090 35,021 36,405 30.50%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 6.16% 8.32% 7.01% 7.46% 7.17% 7.08% 5.10% -
ROE 6.93% 12.17% 21.50% 19.94% 23.77% 17.91% 16.56% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 174.09 230.63 362.44 286.62 368.81 593.16 537.04 -17.10%
EPS 8.87 16.19 21.50 18.94 23.77 36.90 25.50 -16.12%
DPS 1.25 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.28 1.33 1.00 0.95 1.00 2.06 1.54 -3.03%
Adjusted Per Share Value based on latest NOSH - 106,996
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 106.69 139.15 137.98 108.15 96.36 73.26 68.95 7.53%
EPS 5.43 9.77 8.18 7.15 6.21 4.56 3.27 8.81%
DPS 0.75 0.00 0.57 0.57 0.00 0.00 0.00 -
NAPS 0.7844 0.8025 0.3807 0.3584 0.2613 0.2544 0.1977 25.79%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.625 1.41 2.23 1.52 1.04 1.07 0.41 -
P/RPS 0.36 0.61 0.62 0.53 0.28 0.18 0.08 28.46%
P/EPS 7.05 8.71 10.37 8.02 4.37 2.90 1.61 27.87%
EY 14.19 11.48 9.64 12.46 22.86 34.49 62.21 -21.81%
DY 2.00 0.00 0.67 0.99 0.00 0.00 0.00 -
P/NAPS 0.49 1.06 2.23 1.60 1.04 0.52 0.27 10.43%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 26/03/18 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 -
Price 0.65 1.38 1.86 1.88 1.16 0.91 0.63 -
P/RPS 0.37 0.60 0.51 0.66 0.31 0.15 0.12 20.62%
P/EPS 7.33 8.53 8.65 9.92 4.88 2.47 2.47 19.85%
EY 13.64 11.73 11.56 10.08 20.49 40.55 40.48 -16.56%
DY 1.92 0.00 0.81 0.80 0.00 0.00 0.00 -
P/NAPS 0.51 1.04 1.86 1.98 1.16 0.44 0.41 3.70%

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