[TECHBND] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -16.61%
YoY- 51.89%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 71,281 77,477 77,481 77,535 81,379 61,217 44,100 37.76%
PBT 13,845 13,759 11,776 8,652 10,158 7,165 5,771 79.30%
Tax -3,122 -3,416 -2,917 -2,754 -3,085 -2,185 -1,830 42.82%
NP 10,723 10,343 8,859 5,898 7,073 4,980 3,941 95.01%
-
NP to SH 10,723 10,343 8,859 5,898 7,073 4,980 3,941 95.01%
-
Tax Rate 22.55% 24.83% 24.77% 31.83% 30.37% 30.50% 31.71% -
Total Cost 60,558 67,134 68,622 71,637 74,306 56,237 40,159 31.53%
-
Net Worth 138,000 135,699 131,099 128,800 131,099 128,800 102,869 21.65%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 138,000 135,699 131,099 128,800 131,099 128,800 102,869 21.65%
NOSH 230,000 230,000 230,000 230,000 230,000 230,000 230,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.04% 13.35% 11.43% 7.61% 8.69% 8.13% 8.94% -
ROE 7.77% 7.62% 6.76% 4.58% 5.40% 3.87% 3.83% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.99 33.69 33.69 33.71 35.38 26.62 23.58 20.00%
EPS 4.66 4.50 3.85 2.56 3.08 2.17 2.11 69.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.57 0.56 0.57 0.56 0.55 5.97%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.63 11.55 11.56 11.56 12.14 9.13 6.58 37.72%
EPS 1.60 1.54 1.32 0.88 1.05 0.74 0.59 94.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.2024 0.1955 0.1921 0.1955 0.1921 0.1534 21.66%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.815 0.55 0.895 0.705 0.785 0.795 0.93 -
P/RPS 2.63 1.63 2.66 2.09 2.22 2.99 3.94 -23.63%
P/EPS 17.48 12.23 23.24 27.49 25.53 36.72 44.14 -46.10%
EY 5.72 8.18 4.30 3.64 3.92 2.72 2.27 85.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.93 1.57 1.26 1.38 1.42 1.69 -13.49%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 10/06/20 27/02/20 28/11/19 16/08/19 - - -
Price 1.20 0.825 0.86 0.885 0.72 0.00 0.00 -
P/RPS 3.87 2.45 2.55 2.63 2.03 0.00 0.00 -
P/EPS 25.74 18.35 22.33 34.51 23.41 0.00 0.00 -
EY 3.89 5.45 4.48 2.90 4.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.40 1.51 1.58 1.26 0.00 0.00 -

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