[TECHBASE] QoQ Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 90.8%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 87,523 402,737 277,493 204,545 104,678 350,340 230,349 -47.38%
PBT 8,936 40,686 25,745 21,805 11,290 31,055 20,021 -41.45%
Tax -1,461 -7,439 -3,649 -4,339 -2,258 -7,032 -2,934 -37.04%
NP 7,475 33,247 22,096 17,466 9,032 24,023 17,087 -42.22%
-
NP to SH 6,440 28,349 18,195 14,745 7,728 20,772 14,410 -41.40%
-
Tax Rate 16.35% 18.28% 14.17% 19.90% 20.00% 22.64% 14.65% -
Total Cost 80,048 369,490 255,397 187,079 95,646 326,317 213,262 -47.81%
-
Net Worth 218,074 190,799 128,958 126,200 122,190 73,319 104,155 63.29%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 2,488 1,625 1,617 - 1,617 1,610 -
Div Payout % - 8.78% 8.93% 10.97% - 7.79% 11.18% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 218,074 190,799 128,958 126,200 122,190 73,319 104,155 63.29%
NOSH 170,370 165,912 108,368 107,863 107,184 107,823 107,377 35.84%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 8.54% 8.26% 7.96% 8.54% 8.63% 6.86% 7.42% -
ROE 2.95% 14.86% 14.11% 11.68% 6.32% 28.33% 13.84% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 51.37 242.74 256.07 189.63 97.66 324.92 214.52 -61.27%
EPS 3.78 19.15 16.79 13.67 7.21 12.68 13.42 -56.86%
DPS 0.00 1.50 1.50 1.50 0.00 1.50 1.50 -
NAPS 1.28 1.15 1.19 1.17 1.14 0.68 0.97 20.20%
Adjusted Per Share Value based on latest NOSH - 107,953
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 29.20 134.38 92.59 68.25 34.93 116.90 76.86 -47.39%
EPS 2.15 9.46 6.07 4.92 2.58 6.93 4.81 -41.39%
DPS 0.00 0.83 0.54 0.54 0.00 0.54 0.54 -
NAPS 0.7276 0.6366 0.4303 0.4211 0.4077 0.2446 0.3475 63.29%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.59 1.48 1.87 2.23 2.54 2.59 1.72 -
P/RPS 3.10 0.61 0.73 1.18 2.60 0.80 0.80 145.69%
P/EPS 42.06 8.66 11.14 16.31 35.23 13.44 12.82 120.00%
EY 2.38 11.55 8.98 6.13 2.84 7.44 7.80 -54.51%
DY 0.00 1.01 0.80 0.67 0.00 0.58 0.87 -
P/NAPS 1.24 1.29 1.57 1.91 2.23 3.81 1.77 -21.03%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 16/12/16 29/09/16 24/06/16 28/03/16 10/12/15 29/09/15 23/06/15 -
Price 1.50 1.49 1.42 1.86 2.66 2.44 2.16 -
P/RPS 2.92 0.61 0.55 0.98 2.72 0.75 1.01 102.29%
P/EPS 39.68 8.72 8.46 13.61 36.89 12.67 16.10 81.96%
EY 2.52 11.47 11.82 7.35 2.71 7.90 6.21 -45.03%
DY 0.00 1.01 1.06 0.81 0.00 0.61 0.69 -
P/NAPS 1.17 1.30 1.19 1.59 2.33 3.59 2.23 -34.82%

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