[TECHBASE] YoY TTM Result on 31-Oct-2013 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 3.0%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 385,582 375,315 307,256 252,805 192,168 191,733 136,232 18.91%
PBT 38,332 35,276 26,024 20,442 12,661 7,855 3,097 52.03%
Tax -6,642 -8,304 -3,740 -2,800 39 -536 -1,436 29.04%
NP 31,690 26,972 22,284 17,642 12,700 7,319 1,661 63.39%
-
NP to SH 27,061 23,100 20,077 15,782 10,962 7,352 1,999 54.31%
-
Tax Rate 17.33% 23.54% 14.37% 13.70% -0.31% 6.82% 46.37% -
Total Cost 353,892 348,343 284,972 235,163 179,468 184,414 134,571 17.46%
-
Net Worth 218,074 107,184 75,630 73,705 66,019 52,481 45,966 29.59%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 1,619 1,604 - - - - - -
Div Payout % 5.98% 6.95% - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 218,074 107,184 75,630 73,705 66,019 52,481 45,966 29.59%
NOSH 170,370 107,184 75,630 80,249 36,882 36,445 36,481 29.25%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 8.22% 7.19% 7.25% 6.98% 6.61% 3.82% 1.22% -
ROE 12.41% 21.55% 26.55% 21.41% 16.60% 14.01% 4.35% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 226.32 350.16 406.26 342.99 521.03 526.08 373.43 -8.00%
EPS 15.88 21.55 26.55 21.41 29.72 20.17 5.48 19.38%
DPS 0.95 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.00 1.00 1.00 1.79 1.44 1.26 0.26%
Adjusted Per Share Value based on latest NOSH - 80,249
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 130.42 126.95 103.93 85.51 65.00 64.85 46.08 18.91%
EPS 9.15 7.81 6.79 5.34 3.71 2.49 0.68 54.16%
DPS 0.55 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7376 0.3625 0.2558 0.2493 0.2233 0.1775 0.1555 29.59%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.59 2.54 1.68 1.12 0.83 0.35 0.36 -
P/RPS 0.70 0.73 0.41 0.33 0.16 0.07 0.10 38.26%
P/EPS 10.01 11.79 6.33 5.23 2.79 1.74 6.57 7.26%
EY 9.99 8.48 15.80 19.12 35.81 57.64 15.22 -6.77%
DY 0.60 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.54 1.68 1.12 0.46 0.24 0.29 27.37%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 23/12/10 -
Price 1.50 2.66 1.69 1.15 0.82 0.38 0.38 -
P/RPS 0.66 0.76 0.42 0.34 0.16 0.07 0.10 36.91%
P/EPS 9.44 12.34 6.37 5.37 2.76 1.88 6.93 5.28%
EY 10.59 8.10 15.71 18.62 36.25 53.09 14.42 -5.01%
DY 0.63 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.66 1.69 1.15 0.46 0.26 0.30 25.43%

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