[TECHBND] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -12.85%
YoY- -33.15%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 151,098 146,714 137,243 121,938 108,947 99,277 95,505 35.81%
PBT 20,367 20,151 18,594 11,754 12,768 11,763 11,842 43.59%
Tax -3,972 -3,416 -2,968 -2,160 -1,760 -1,578 -1,759 72.20%
NP 16,395 16,735 15,626 9,594 11,008 10,185 10,083 38.31%
-
NP to SH 16,395 16,735 15,626 9,594 11,008 10,185 10,083 38.31%
-
Tax Rate 19.50% 16.95% 15.96% 18.38% 13.78% 13.41% 14.85% -
Total Cost 134,703 129,979 121,617 112,344 97,939 89,092 85,422 35.51%
-
Net Worth 192,660 181,386 176,051 174,865 169,407 164,113 164,113 11.29%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 6,668 6,668 4,001 2,646 2,646 2,646 2,646 85.28%
Div Payout % 40.67% 39.85% 25.61% 27.59% 24.05% 25.99% 26.25% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 192,660 181,386 176,051 174,865 169,407 164,113 164,113 11.29%
NOSH 556,058 535,425 535,425 530,052 529,397 529,397 529,397 3.33%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.85% 11.41% 11.39% 7.87% 10.10% 10.26% 10.56% -
ROE 8.51% 9.23% 8.88% 5.49% 6.50% 6.21% 6.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 28.23 27.50 25.73 23.01 20.58 18.75 18.04 34.82%
EPS 3.06 3.14 2.93 1.81 2.08 1.92 1.90 37.43%
DPS 1.25 1.25 0.75 0.50 0.50 0.50 0.50 84.30%
NAPS 0.36 0.34 0.33 0.33 0.32 0.31 0.31 10.49%
Adjusted Per Share Value based on latest NOSH - 530,052
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.86 21.22 19.85 17.64 15.76 14.36 13.81 35.86%
EPS 2.37 2.42 2.26 1.39 1.59 1.47 1.46 38.16%
DPS 0.96 0.96 0.58 0.38 0.38 0.38 0.38 85.59%
NAPS 0.2787 0.2624 0.2547 0.2529 0.245 0.2374 0.2374 11.29%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.545 0.40 0.405 0.445 0.375 0.39 0.405 -
P/RPS 1.93 1.45 1.57 1.93 1.82 2.08 2.24 -9.46%
P/EPS 17.79 12.75 13.83 24.58 18.03 20.27 21.26 -11.21%
EY 5.62 7.84 7.23 4.07 5.54 4.93 4.70 12.66%
DY 2.29 3.13 1.85 1.12 1.33 1.28 1.23 51.39%
P/NAPS 1.51 1.18 1.23 1.35 1.17 1.26 1.31 9.94%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 27/05/24 22/02/24 30/11/23 23/08/23 24/05/23 27/02/23 -
Price 0.46 0.44 0.40 0.40 0.37 0.38 0.435 -
P/RPS 1.63 1.60 1.55 1.74 1.80 2.03 2.41 -22.96%
P/EPS 15.02 14.03 13.66 22.09 17.79 19.75 22.84 -24.39%
EY 6.66 7.13 7.32 4.53 5.62 5.06 4.38 32.26%
DY 2.72 2.84 1.87 1.25 1.35 1.32 1.15 77.61%
P/NAPS 1.28 1.29 1.21 1.21 1.16 1.23 1.40 -5.80%

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