[TECHBND] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 111.48%
YoY- 45.32%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 22,006 71,281 57,315 40,202 19,377 81,379 61,217 -49.34%
PBT 3,513 13,845 10,766 7,389 3,553 10,158 7,165 -37.74%
Tax -1,003 -3,122 -2,516 -1,662 -845 -3,085 -2,185 -40.40%
NP 2,510 10,723 8,250 5,727 2,708 7,073 4,980 -36.58%
-
NP to SH 2,510 10,723 8,250 5,727 2,708 7,073 4,980 -36.58%
-
Tax Rate 28.55% 22.55% 23.37% 22.49% 23.78% 30.37% 30.50% -
Total Cost 19,496 60,558 49,065 34,475 16,669 74,306 56,237 -50.55%
-
Net Worth 140,431 138,000 135,699 131,099 128,800 131,099 128,800 5.91%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,302 - 4,600 4,600 4,600 - - -
Div Payout % 91.72% - 55.76% 80.32% 169.87% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 140,431 138,000 135,699 131,099 128,800 131,099 128,800 5.91%
NOSH 230,776 230,000 230,000 230,000 230,000 230,000 230,000 0.22%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.41% 15.04% 14.39% 14.25% 13.98% 8.69% 8.13% -
ROE 1.79% 7.77% 6.08% 4.37% 2.10% 5.40% 3.87% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.56 30.99 24.92 17.48 8.42 35.38 26.62 -49.38%
EPS 1.09 4.66 3.59 2.49 1.18 4.07 3.21 -51.23%
DPS 1.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.61 0.60 0.59 0.57 0.56 0.57 0.56 5.85%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.28 10.63 8.55 6.00 2.89 12.14 9.13 -49.36%
EPS 0.37 1.60 1.23 0.85 0.40 1.05 0.74 -36.92%
DPS 0.34 0.00 0.69 0.69 0.69 0.00 0.00 -
NAPS 0.2094 0.2058 0.2024 0.1955 0.1921 0.1955 0.1921 5.90%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.24 0.815 0.55 0.895 0.705 0.785 0.795 -
P/RPS 12.97 2.63 2.21 5.12 8.37 2.22 2.99 165.26%
P/EPS 113.73 17.48 15.33 35.94 59.88 25.53 36.72 112.04%
EY 0.88 5.72 6.52 2.78 1.67 3.92 2.72 -52.77%
DY 0.81 0.00 3.64 2.23 2.84 0.00 0.00 -
P/NAPS 2.03 1.36 0.93 1.57 1.26 1.38 1.42 26.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 10/06/20 27/02/20 28/11/19 16/08/19 15/05/19 -
Price 1.34 1.19 0.825 0.855 0.885 0.72 0.715 -
P/RPS 14.02 3.84 3.31 4.89 10.50 2.03 2.69 199.70%
P/EPS 122.90 25.52 23.00 34.34 75.17 23.41 33.02 139.59%
EY 0.81 3.92 4.35 2.91 1.33 4.27 3.03 -58.40%
DY 0.75 0.00 2.42 2.34 2.26 0.00 0.00 -
P/NAPS 2.20 1.98 1.40 1.50 1.58 1.26 1.28 43.34%

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