[TECHBASE] QoQ Annualized Quarter 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- 14.0%
YoY- 16.16%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 418,712 350,340 307,132 327,232 318,812 294,113 272,528 33.04%
PBT 45,160 31,055 26,694 31,880 28,276 24,173 22,668 58.13%
Tax -9,032 -7,032 -3,912 -3,746 -3,944 -3,372 -3,413 90.98%
NP 36,128 24,023 22,782 28,134 24,332 20,801 19,254 51.95%
-
NP to SH 30,912 20,772 19,213 24,624 21,600 18,487 17,114 48.15%
-
Tax Rate 20.00% 22.64% 14.65% 11.75% 13.95% 13.95% 15.06% -
Total Cost 382,584 326,317 284,349 299,098 294,480 273,312 253,273 31.55%
-
Net Worth 122,190 73,319 104,155 101,619 96,050 63,389 74,338 39.15%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 1,617 2,147 3,209 - - - -
Div Payout % - 7.79% 11.18% 13.03% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 122,190 73,319 104,155 101,619 96,050 63,389 74,338 39.15%
NOSH 107,184 107,823 107,377 106,967 75,630 74,576 74,338 27.54%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.63% 6.86% 7.42% 8.60% 7.63% 7.07% 7.07% -
ROE 25.30% 28.33% 18.45% 24.23% 22.49% 29.16% 23.02% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 390.65 324.92 286.03 305.92 421.54 394.38 366.60 4.31%
EPS 28.84 12.68 17.89 23.02 28.56 17.55 16.28 46.25%
DPS 0.00 1.50 2.00 3.00 0.00 0.00 0.00 -
NAPS 1.14 0.68 0.97 0.95 1.27 0.85 1.00 9.10%
Adjusted Per Share Value based on latest NOSH - 106,996
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 139.71 116.90 102.48 109.19 106.38 98.13 90.93 33.04%
EPS 10.31 6.93 6.41 8.22 7.21 6.17 5.71 48.12%
DPS 0.00 0.54 0.72 1.07 0.00 0.00 0.00 -
NAPS 0.4077 0.2446 0.3475 0.3391 0.3205 0.2115 0.248 39.16%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.54 2.59 1.72 1.52 1.68 1.52 1.40 -
P/RPS 0.65 0.80 0.60 0.50 0.40 0.39 0.38 42.88%
P/EPS 8.81 13.44 9.61 6.60 5.88 6.13 6.08 27.96%
EY 11.35 7.44 10.40 15.14 17.00 16.31 16.44 -21.83%
DY 0.00 0.58 1.16 1.97 0.00 0.00 0.00 -
P/NAPS 2.23 3.81 1.77 1.60 1.32 1.79 1.40 36.27%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 -
Price 2.66 2.44 2.16 1.88 1.69 1.63 1.81 -
P/RPS 0.68 0.75 0.76 0.61 0.40 0.41 0.49 24.34%
P/EPS 9.22 12.67 12.07 8.17 5.92 6.58 7.86 11.19%
EY 10.84 7.90 8.28 12.24 16.90 15.21 12.72 -10.08%
DY 0.00 0.61 0.93 1.60 0.00 0.00 0.00 -
P/NAPS 2.33 3.59 2.23 1.98 1.33 1.92 1.81 18.28%

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