[TECHBASE] QoQ Annualized Quarter Result on 31-Jan-2019 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -28.95%
YoY- -75.48%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 392,452 364,010 336,113 374,230 377,996 302,694 293,973 21.17%
PBT 14,240 12,329 4,149 11,652 9,376 13,877 15,100 -3.82%
Tax -3,772 -3,184 -3,194 -4,522 -2,496 -3,530 -2,910 18.82%
NP 10,468 9,145 954 7,130 6,880 10,347 12,189 -9.62%
-
NP to SH 7,816 6,014 -1,605 3,294 4,636 8,317 9,612 -12.84%
-
Tax Rate 26.49% 25.83% 76.98% 38.81% 26.62% 25.44% 19.27% -
Total Cost 381,984 354,865 335,158 367,100 371,116 292,347 281,784 22.41%
-
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.30%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 2,093 870 1,160 1,740 3,481 - - -
Div Payout % 26.78% 14.47% 0.00% 52.85% 75.10% - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 230,256 228,051 222,828 224,569 226,310 222,574 222,492 2.30%
NOSH 180,977 180,350 180,350 180,350 180,350 180,349 180,337 0.23%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2.67% 2.51% 0.28% 1.91% 1.82% 3.42% 4.15% -
ROE 3.39% 2.64% -0.72% 1.47% 2.05% 3.74% 4.32% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 224.98 209.10 193.07 214.97 217.13 174.08 169.12 20.89%
EPS 4.48 3.45 -0.92 1.90 2.68 4.78 5.53 -13.06%
DPS 1.20 0.50 0.67 1.00 2.00 0.00 0.00 -
NAPS 1.32 1.31 1.28 1.29 1.30 1.28 1.28 2.06%
Adjusted Per Share Value based on latest NOSH - 180,350
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 130.31 120.86 111.60 124.26 125.51 100.51 97.61 21.17%
EPS 2.60 2.00 -0.53 1.09 1.54 2.76 3.19 -12.71%
DPS 0.70 0.29 0.39 0.58 1.16 0.00 0.00 -
NAPS 0.7645 0.7572 0.7399 0.7457 0.7514 0.739 0.7388 2.29%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.915 0.455 0.57 0.555 0.59 0.70 0.695 -
P/RPS 0.41 0.22 0.30 0.26 0.27 0.40 0.41 0.00%
P/EPS 20.42 13.17 -61.81 29.33 22.15 14.64 12.57 38.06%
EY 4.90 7.59 -1.62 3.41 4.51 6.83 7.96 -27.57%
DY 1.31 1.10 1.17 1.80 3.39 0.00 0.00 -
P/NAPS 0.69 0.35 0.45 0.43 0.45 0.55 0.54 17.69%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 30/09/19 26/06/19 26/03/19 14/12/18 25/09/18 29/06/18 -
Price 1.01 0.69 0.51 0.585 0.59 0.71 0.70 -
P/RPS 0.45 0.33 0.26 0.27 0.27 0.41 0.41 6.38%
P/EPS 22.54 19.97 -55.31 30.92 22.15 14.84 12.66 46.74%
EY 4.44 5.01 -1.81 3.23 4.51 6.74 7.90 -31.82%
DY 1.19 0.72 1.31 1.71 3.39 0.00 0.00 -
P/NAPS 0.77 0.53 0.40 0.45 0.45 0.55 0.55 25.06%

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