[TECHBASE] QoQ Annualized Quarter Result on 30-Apr-2017 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- -25.81%
YoY- -13.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 300,870 261,332 348,510 344,157 392,798 350,092 402,737 -17.62%
PBT 19,798 15,120 36,540 33,364 43,218 35,744 40,686 -38.05%
Tax -3,246 -2,040 -9,143 -7,750 -9,124 -5,844 -7,439 -42.38%
NP 16,552 13,080 27,397 25,613 34,094 29,900 33,247 -37.10%
-
NP to SH 13,432 9,368 22,780 20,902 28,176 25,760 28,349 -39.14%
-
Tax Rate 16.40% 13.49% 25.02% 23.23% 21.11% 16.35% 18.28% -
Total Cost 284,318 248,252 321,113 318,544 358,704 320,192 369,490 -15.98%
-
Net Worth 222,447 222,426 216,298 233,013 227,391 218,074 190,799 10.74%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - 2,145 2,855 - - 2,488 -
Div Payout % - - 9.42% 13.66% - - 8.78% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 222,447 222,426 216,298 233,013 227,391 218,074 190,799 10.74%
NOSH 180,137 180,053 171,665 171,333 170,970 170,370 165,912 5.62%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 5.50% 5.01% 7.86% 7.44% 8.68% 8.54% 8.26% -
ROE 6.04% 4.21% 10.53% 8.97% 12.39% 11.81% 14.86% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 173.13 150.39 203.02 200.87 229.75 205.49 242.74 -20.12%
EPS 7.72 5.40 13.27 12.20 16.48 15.12 19.15 -45.33%
DPS 0.00 0.00 1.25 1.67 0.00 0.00 1.50 -
NAPS 1.28 1.28 1.26 1.36 1.33 1.28 1.15 7.37%
Adjusted Per Share Value based on latest NOSH - 170,860
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 99.90 86.77 115.72 114.27 130.42 116.24 133.72 -17.62%
EPS 4.46 3.11 7.56 6.94 9.36 8.55 9.41 -39.12%
DPS 0.00 0.00 0.71 0.95 0.00 0.00 0.83 -
NAPS 0.7386 0.7385 0.7182 0.7737 0.755 0.7241 0.6335 10.74%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.625 1.23 1.28 1.49 1.41 1.59 1.48 -
P/RPS 0.36 0.82 0.63 0.74 0.61 0.77 0.61 -29.57%
P/EPS 8.09 22.82 9.65 12.21 8.56 10.52 8.66 -4.42%
EY 12.37 4.38 10.37 8.19 11.69 9.51 11.55 4.66%
DY 0.00 0.00 0.98 1.12 0.00 0.00 1.01 -
P/NAPS 0.49 0.96 1.02 1.10 1.06 1.24 1.29 -47.45%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 26/03/18 29/12/17 29/09/17 30/06/17 27/03/17 16/12/16 29/09/16 -
Price 0.65 0.86 1.15 1.55 1.38 1.50 1.49 -
P/RPS 0.38 0.57 0.57 0.77 0.60 0.73 0.61 -26.99%
P/EPS 8.41 15.95 8.67 12.70 8.37 9.92 8.72 -2.37%
EY 11.89 6.27 11.54 7.87 11.94 10.08 11.47 2.41%
DY 0.00 0.00 1.09 1.08 0.00 0.00 1.01 -
P/NAPS 0.51 0.67 0.91 1.14 1.04 1.17 1.30 -46.31%

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