[TECHBASE] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -77.28%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 348,510 258,118 196,399 87,523 402,737 277,493 204,545 42.70%
PBT 36,540 25,023 21,609 8,936 40,686 25,745 21,805 41.12%
Tax -9,143 -5,813 -4,562 -1,461 -7,439 -3,649 -4,339 64.43%
NP 27,397 19,210 17,047 7,475 33,247 22,096 17,466 35.03%
-
NP to SH 22,780 15,677 14,088 6,440 28,349 18,195 14,745 33.67%
-
Tax Rate 25.02% 23.23% 21.11% 16.35% 18.28% 14.17% 19.90% -
Total Cost 321,113 238,908 179,352 80,048 369,490 255,397 187,079 43.40%
-
Net Worth 216,298 233,013 227,391 218,074 190,799 128,958 126,200 43.26%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 2,145 2,141 - - 2,488 1,625 1,617 20.74%
Div Payout % 9.42% 13.66% - - 8.78% 8.93% 10.97% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 216,298 233,013 227,391 218,074 190,799 128,958 126,200 43.26%
NOSH 171,665 171,333 170,970 170,370 165,912 108,368 107,863 36.35%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 7.86% 7.44% 8.68% 8.54% 8.26% 7.96% 8.54% -
ROE 10.53% 6.73% 6.20% 2.95% 14.86% 14.11% 11.68% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 203.02 150.65 114.87 51.37 242.74 256.07 189.63 4.65%
EPS 13.27 9.15 8.24 3.78 19.15 16.79 13.67 -1.96%
DPS 1.25 1.25 0.00 0.00 1.50 1.50 1.50 -11.45%
NAPS 1.26 1.36 1.33 1.28 1.15 1.19 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 170,370
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 115.72 85.70 65.21 29.06 133.72 92.14 67.92 42.69%
EPS 7.56 5.21 4.68 2.14 9.41 6.04 4.90 33.55%
DPS 0.71 0.71 0.00 0.00 0.83 0.54 0.54 20.03%
NAPS 0.7182 0.7737 0.755 0.7241 0.6335 0.4282 0.419 43.27%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.28 1.49 1.41 1.59 1.48 1.87 2.23 -
P/RPS 0.63 0.99 1.23 3.10 0.61 0.73 1.18 -34.21%
P/EPS 9.65 16.28 17.11 42.06 8.66 11.14 16.31 -29.54%
EY 10.37 6.14 5.84 2.38 11.55 8.98 6.13 42.02%
DY 0.98 0.84 0.00 0.00 1.01 0.80 0.67 28.88%
P/NAPS 1.02 1.10 1.06 1.24 1.29 1.57 1.91 -34.20%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 27/03/17 16/12/16 29/09/16 24/06/16 28/03/16 -
Price 1.15 1.55 1.38 1.50 1.49 1.42 1.86 -
P/RPS 0.57 1.03 1.20 2.92 0.61 0.55 0.98 -30.34%
P/EPS 8.67 16.94 16.75 39.68 8.72 8.46 13.61 -25.98%
EY 11.54 5.90 5.97 2.52 11.47 11.82 7.35 35.12%
DY 1.09 0.81 0.00 0.00 1.01 1.06 0.81 21.91%
P/NAPS 0.91 1.14 1.04 1.17 1.30 1.19 1.59 -31.09%

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