[TECHBASE] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 8.02%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 307,132 327,232 318,812 294,113 272,528 302,102 266,240 10.02%
PBT 26,694 31,880 28,276 24,173 22,668 30,780 20,872 17.87%
Tax -3,912 -3,746 -3,944 -3,372 -3,413 -6,800 -2,472 35.91%
NP 22,782 28,134 24,332 20,801 19,254 23,980 18,400 15.35%
-
NP to SH 19,213 24,624 21,600 18,487 17,114 21,198 15,516 15.35%
-
Tax Rate 14.65% 11.75% 13.95% 13.95% 15.06% 22.09% 11.84% -
Total Cost 284,349 299,098 294,480 273,312 253,273 278,122 247,840 9.62%
-
Net Worth 104,155 101,619 96,050 63,389 74,338 74,104 73,705 26.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 2,147 3,209 - - - - - -
Div Payout % 11.18% 13.03% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 104,155 101,619 96,050 63,389 74,338 74,104 73,705 26.00%
NOSH 107,377 106,967 75,630 74,576 74,338 74,104 80,249 21.49%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.42% 8.60% 7.63% 7.07% 7.07% 7.94% 6.91% -
ROE 18.45% 24.23% 22.49% 29.16% 23.02% 28.61% 21.05% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 286.03 305.92 421.54 394.38 366.60 407.67 361.22 -14.44%
EPS 17.89 23.02 28.56 17.55 16.28 20.22 21.04 -10.27%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.27 0.85 1.00 1.00 1.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 74,569
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 102.48 109.19 106.38 98.13 90.93 100.80 88.83 10.02%
EPS 6.41 8.22 7.21 6.17 5.71 7.07 5.18 15.30%
DPS 0.72 1.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3475 0.3391 0.3205 0.2115 0.248 0.2473 0.2459 26.01%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.72 1.52 1.68 1.52 1.40 1.04 1.12 -
P/RPS 0.60 0.50 0.40 0.39 0.38 0.26 0.31 55.49%
P/EPS 9.61 6.60 5.88 6.13 6.08 3.64 5.32 48.48%
EY 10.40 15.14 17.00 16.31 16.44 27.51 18.80 -32.68%
DY 1.16 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.32 1.79 1.40 1.04 1.12 35.78%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 -
Price 2.16 1.88 1.69 1.63 1.81 1.16 1.15 -
P/RPS 0.76 0.61 0.40 0.41 0.49 0.28 0.32 78.29%
P/EPS 12.07 8.17 5.92 6.58 7.86 4.06 5.46 69.94%
EY 8.28 12.24 16.90 15.21 12.72 24.66 18.31 -41.17%
DY 0.93 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.98 1.33 1.92 1.81 1.16 1.15 55.69%

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