[TECHBASE] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 55.81%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 258,118 196,399 87,523 402,737 277,493 204,545 104,678 82.61%
PBT 25,023 21,609 8,936 40,686 25,745 21,805 11,290 70.07%
Tax -5,813 -4,562 -1,461 -7,439 -3,649 -4,339 -2,258 87.94%
NP 19,210 17,047 7,475 33,247 22,096 17,466 9,032 65.46%
-
NP to SH 15,677 14,088 6,440 28,349 18,195 14,745 7,728 60.31%
-
Tax Rate 23.23% 21.11% 16.35% 18.28% 14.17% 19.90% 20.00% -
Total Cost 238,908 179,352 80,048 369,490 255,397 187,079 95,646 84.19%
-
Net Worth 233,013 227,391 218,074 190,799 128,958 126,200 122,190 53.83%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 2,141 - - 2,488 1,625 1,617 - -
Div Payout % 13.66% - - 8.78% 8.93% 10.97% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 233,013 227,391 218,074 190,799 128,958 126,200 122,190 53.83%
NOSH 171,333 170,970 170,370 165,912 108,368 107,863 107,184 36.75%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 7.44% 8.68% 8.54% 8.26% 7.96% 8.54% 8.63% -
ROE 6.73% 6.20% 2.95% 14.86% 14.11% 11.68% 6.32% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 150.65 114.87 51.37 242.74 256.07 189.63 97.66 33.54%
EPS 9.15 8.24 3.78 19.15 16.79 13.67 7.21 17.23%
DPS 1.25 0.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.36 1.33 1.28 1.15 1.19 1.17 1.14 12.49%
Adjusted Per Share Value based on latest NOSH - 165,730
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 85.70 65.21 29.06 133.72 92.14 67.92 34.76 82.60%
EPS 5.21 4.68 2.14 9.41 6.04 4.90 2.57 60.24%
DPS 0.71 0.00 0.00 0.83 0.54 0.54 0.00 -
NAPS 0.7737 0.755 0.7241 0.6335 0.4282 0.419 0.4057 53.84%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.49 1.41 1.59 1.48 1.87 2.23 2.54 -
P/RPS 0.99 1.23 3.10 0.61 0.73 1.18 2.60 -47.49%
P/EPS 16.28 17.11 42.06 8.66 11.14 16.31 35.23 -40.25%
EY 6.14 5.84 2.38 11.55 8.98 6.13 2.84 67.27%
DY 0.84 0.00 0.00 1.01 0.80 0.67 0.00 -
P/NAPS 1.10 1.06 1.24 1.29 1.57 1.91 2.23 -37.59%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 10/12/15 -
Price 1.55 1.38 1.50 1.49 1.42 1.86 2.66 -
P/RPS 1.03 1.20 2.92 0.61 0.55 0.98 2.72 -47.68%
P/EPS 16.94 16.75 39.68 8.72 8.46 13.61 36.89 -40.50%
EY 5.90 5.97 2.52 11.47 11.82 7.35 2.71 68.05%
DY 0.81 0.00 0.00 1.01 1.06 0.81 0.00 -
P/NAPS 1.14 1.04 1.17 1.30 1.19 1.59 2.33 -37.93%

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