[TECHBASE] QoQ Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 17.04%
YoY- 12.26%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 204,545 104,678 350,340 230,349 163,616 79,703 294,113 -21.45%
PBT 21,805 11,290 31,055 20,021 15,940 7,069 24,173 -6.62%
Tax -4,339 -2,258 -7,032 -2,934 -1,873 -986 -3,372 18.25%
NP 17,466 9,032 24,023 17,087 14,067 6,083 20,801 -10.96%
-
NP to SH 14,745 7,728 20,772 14,410 12,312 5,400 18,487 -13.96%
-
Tax Rate 19.90% 20.00% 22.64% 14.65% 11.75% 13.95% 13.95% -
Total Cost 187,079 95,646 326,317 213,262 149,549 73,620 273,312 -22.27%
-
Net Worth 126,200 122,190 73,319 104,155 101,619 96,050 63,389 58.05%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 1,617 - 1,617 1,610 1,604 - - -
Div Payout % 10.97% - 7.79% 11.18% 13.03% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 126,200 122,190 73,319 104,155 101,619 96,050 63,389 58.05%
NOSH 107,863 107,184 107,823 107,377 106,967 75,630 74,576 27.80%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.54% 8.63% 6.86% 7.42% 8.60% 7.63% 7.07% -
ROE 11.68% 6.32% 28.33% 13.84% 12.12% 5.62% 29.16% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 189.63 97.66 324.92 214.52 152.96 105.39 394.38 -38.54%
EPS 13.67 7.21 12.68 13.42 11.51 7.14 17.55 -15.30%
DPS 1.50 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.17 1.14 0.68 0.97 0.95 1.27 0.85 23.66%
Adjusted Per Share Value based on latest NOSH - 107,589
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 68.25 34.93 116.90 76.86 54.59 26.59 98.13 -21.44%
EPS 4.92 2.58 6.93 4.81 4.11 1.80 6.17 -13.97%
DPS 0.54 0.00 0.54 0.54 0.54 0.00 0.00 -
NAPS 0.4211 0.4077 0.2446 0.3475 0.3391 0.3205 0.2115 58.06%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.23 2.54 2.59 1.72 1.52 1.68 1.52 -
P/RPS 1.18 2.60 0.80 0.80 0.99 1.59 0.39 108.77%
P/EPS 16.31 35.23 13.44 12.82 13.21 23.53 6.13 91.67%
EY 6.13 2.84 7.44 7.80 7.57 4.25 16.31 -47.82%
DY 0.67 0.00 0.58 0.87 0.99 0.00 0.00 -
P/NAPS 1.91 2.23 3.81 1.77 1.60 1.32 1.79 4.40%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 -
Price 1.86 2.66 2.44 2.16 1.88 1.69 1.63 -
P/RPS 0.98 2.72 0.75 1.01 1.23 1.60 0.41 78.48%
P/EPS 13.61 36.89 12.67 16.10 16.33 23.67 6.58 62.12%
EY 7.35 2.71 7.90 6.21 6.12 4.22 15.21 -38.33%
DY 0.81 0.00 0.61 0.69 0.80 0.00 0.00 -
P/NAPS 1.59 2.33 3.59 2.23 1.98 1.33 1.92 -11.78%

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