[TECHBASE] YoY TTM Result on 31-Oct-2015 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 11.21%
YoY- 15.06%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 331,860 326,320 385,582 375,315 307,256 252,805 192,168 9.52%
PBT 12,441 31,384 38,332 35,276 26,024 20,442 12,661 -0.29%
Tax -3,644 -8,192 -6,642 -8,304 -3,740 -2,800 39 -
NP 8,797 23,192 31,690 26,972 22,284 17,642 12,700 -5.93%
-
NP to SH 7,134 18,682 27,061 23,100 20,077 15,782 10,962 -6.90%
-
Tax Rate 29.29% 26.10% 17.33% 23.54% 14.37% 13.70% -0.31% -
Total Cost 323,063 303,128 353,892 348,343 284,972 235,163 179,468 10.28%
-
Net Worth 226,310 222,426 218,074 107,184 75,630 73,705 66,019 22.78%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 870 2,135 1,619 1,604 - - - -
Div Payout % 12.20% 11.43% 5.98% 6.95% - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 226,310 222,426 218,074 107,184 75,630 73,705 66,019 22.78%
NOSH 180,350 180,053 170,370 107,184 75,630 80,249 36,882 30.26%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.65% 7.11% 8.22% 7.19% 7.25% 6.98% 6.61% -
ROE 3.15% 8.40% 12.41% 21.55% 26.55% 21.41% 16.60% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 190.63 187.79 226.32 350.16 406.26 342.99 521.03 -15.42%
EPS 4.10 10.75 15.88 21.55 26.55 21.41 29.72 -28.10%
DPS 0.50 1.25 0.95 1.50 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.28 1.00 1.00 1.00 1.79 -5.18%
Adjusted Per Share Value based on latest NOSH - 107,184
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 117.03 115.07 135.97 132.35 108.35 89.15 67.77 9.52%
EPS 2.52 6.59 9.54 8.15 7.08 5.57 3.87 -6.89%
DPS 0.31 0.75 0.57 0.57 0.00 0.00 0.00 -
NAPS 0.7981 0.7844 0.769 0.378 0.2667 0.2599 0.2328 22.78%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.59 1.23 1.59 2.54 1.68 1.12 0.83 -
P/RPS 0.31 0.65 0.70 0.73 0.41 0.33 0.16 11.64%
P/EPS 14.40 11.44 10.01 11.79 6.33 5.23 2.79 31.44%
EY 6.95 8.74 9.99 8.48 15.80 19.12 35.81 -23.90%
DY 0.85 1.02 0.60 0.59 0.00 0.00 0.00 -
P/NAPS 0.45 0.96 1.24 2.54 1.68 1.12 0.46 -0.36%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 29/12/17 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 -
Price 0.59 0.86 1.50 2.66 1.69 1.15 0.82 -
P/RPS 0.31 0.46 0.66 0.76 0.42 0.34 0.16 11.64%
P/EPS 14.40 8.00 9.44 12.34 6.37 5.37 2.76 31.68%
EY 6.95 12.50 10.59 8.10 15.71 18.62 36.25 -24.05%
DY 0.85 1.45 0.63 0.56 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 1.17 2.66 1.69 1.15 0.46 -0.36%

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