[TECHBASE] YoY TTM Result on 31-Jul-2018 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- -41.89%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 227,529 340,501 364,010 302,694 348,510 402,737 350,340 -6.93%
PBT 21,209 24,791 12,330 13,877 36,540 40,686 31,055 -6.15%
Tax -3,925 -4,019 -3,183 -3,530 -9,143 -7,439 -7,032 -9.25%
NP 17,284 20,772 9,147 10,347 27,397 33,247 24,023 -5.33%
-
NP to SH 16,861 17,629 6,016 8,317 22,780 28,349 20,772 -3.41%
-
Tax Rate 18.51% 16.21% 25.82% 25.44% 25.02% 18.28% 22.64% -
Total Cost 210,245 319,729 354,863 292,347 321,113 369,490 326,317 -7.05%
-
Net Worth 263,637 246,272 228,051 222,574 216,178 190,590 107,912 16.03%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 1,747 1,047 1,740 - 2,135 1,619 1,604 1.43%
Div Payout % 10.36% 5.94% 28.94% - 9.38% 5.71% 7.73% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 263,637 246,272 228,051 222,574 216,178 190,590 107,912 16.03%
NOSH 276,570 181,290 180,350 180,349 171,570 165,730 107,912 16.96%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 7.60% 6.10% 2.51% 3.42% 7.86% 8.26% 6.86% -
ROE 6.40% 7.16% 2.64% 3.74% 10.54% 14.87% 19.25% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 85.44 194.95 209.10 174.08 203.13 243.01 324.65 -19.93%
EPS 6.33 10.09 3.46 4.78 13.28 17.11 19.25 -16.90%
DPS 0.66 0.60 1.00 0.00 1.25 0.98 1.49 -12.68%
NAPS 0.99 1.41 1.31 1.28 1.26 1.15 1.00 -0.16%
Adjusted Per Share Value based on latest NOSH - 180,349
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 80.24 120.07 128.37 106.74 122.90 142.02 123.54 -6.93%
EPS 5.95 6.22 2.12 2.93 8.03 10.00 7.33 -3.41%
DPS 0.62 0.37 0.61 0.00 0.75 0.57 0.57 1.40%
NAPS 0.9297 0.8685 0.8042 0.7849 0.7623 0.6721 0.3805 16.03%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.455 0.64 0.455 0.70 1.28 1.48 2.59 -
P/RPS 0.53 0.33 0.22 0.40 0.63 0.61 0.80 -6.62%
P/EPS 7.19 6.34 13.17 14.64 9.64 8.65 13.46 -9.91%
EY 13.92 15.77 7.60 6.83 10.37 11.56 7.43 11.01%
DY 1.44 0.94 2.20 0.00 0.98 0.66 0.57 16.68%
P/NAPS 0.46 0.45 0.35 0.55 1.02 1.29 2.59 -25.00%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 29/09/20 30/09/19 25/09/18 29/09/17 29/09/16 29/09/15 -
Price 0.44 0.78 0.69 0.71 1.15 1.49 2.44 -
P/RPS 0.51 0.40 0.33 0.41 0.57 0.61 0.75 -6.21%
P/EPS 6.95 7.73 19.97 14.84 8.66 8.71 12.68 -9.52%
EY 14.39 12.94 5.01 6.74 11.55 11.48 7.89 10.52%
DY 1.49 0.77 1.45 0.00 1.09 0.66 0.61 16.03%
P/NAPS 0.44 0.55 0.53 0.55 0.91 1.30 2.44 -24.81%

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