[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 44.15%
YoY- 12.36%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 277,493 204,545 104,678 350,340 230,349 163,616 79,703 129.88%
PBT 25,745 21,805 11,290 31,055 20,021 15,940 7,069 136.90%
Tax -3,649 -4,339 -2,258 -7,032 -2,934 -1,873 -986 139.44%
NP 22,096 17,466 9,032 24,023 17,087 14,067 6,083 136.48%
-
NP to SH 18,195 14,745 7,728 20,772 14,410 12,312 5,400 124.91%
-
Tax Rate 14.17% 19.90% 20.00% 22.64% 14.65% 11.75% 13.95% -
Total Cost 255,397 187,079 95,646 326,317 213,262 149,549 73,620 129.33%
-
Net Worth 128,958 126,200 122,190 73,319 104,155 101,619 96,050 21.72%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 1,625 1,617 - 1,617 1,610 1,604 - -
Div Payout % 8.93% 10.97% - 7.79% 11.18% 13.03% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 128,958 126,200 122,190 73,319 104,155 101,619 96,050 21.72%
NOSH 108,368 107,863 107,184 107,823 107,377 106,967 75,630 27.12%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 7.96% 8.54% 8.63% 6.86% 7.42% 8.60% 7.63% -
ROE 14.11% 11.68% 6.32% 28.33% 13.84% 12.12% 5.62% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 256.07 189.63 97.66 324.92 214.52 152.96 105.39 80.83%
EPS 16.79 13.67 7.21 12.68 13.42 11.51 7.14 76.92%
DPS 1.50 1.50 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.19 1.17 1.14 0.68 0.97 0.95 1.27 -4.24%
Adjusted Per Share Value based on latest NOSH - 107,912
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 92.59 68.25 34.93 116.90 76.86 54.59 26.59 129.91%
EPS 6.07 4.92 2.58 6.93 4.81 4.11 1.80 125.04%
DPS 0.54 0.54 0.00 0.54 0.54 0.54 0.00 -
NAPS 0.4303 0.4211 0.4077 0.2446 0.3475 0.3391 0.3205 21.72%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.87 2.23 2.54 2.59 1.72 1.52 1.68 -
P/RPS 0.73 1.18 2.60 0.80 0.80 0.99 1.59 -40.51%
P/EPS 11.14 16.31 35.23 13.44 12.82 13.21 23.53 -39.28%
EY 8.98 6.13 2.84 7.44 7.80 7.57 4.25 64.73%
DY 0.80 0.67 0.00 0.58 0.87 0.99 0.00 -
P/NAPS 1.57 1.91 2.23 3.81 1.77 1.60 1.32 12.26%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 28/03/16 10/12/15 29/09/15 23/06/15 27/03/15 10/12/14 -
Price 1.42 1.86 2.66 2.44 2.16 1.88 1.69 -
P/RPS 0.55 0.98 2.72 0.75 1.01 1.23 1.60 -50.96%
P/EPS 8.46 13.61 36.89 12.67 16.10 16.33 23.67 -49.66%
EY 11.82 7.35 2.71 7.90 6.21 6.12 4.22 98.82%
DY 1.06 0.81 0.00 0.61 0.69 0.80 0.00 -
P/NAPS 1.19 1.59 2.33 3.59 2.23 1.98 1.33 -7.15%

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