[TECHBASE] QoQ TTM Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 1.03%
YoY- 29.97%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 273,250 252,805 235,545 209,998 207,733 192,168 189,539 27.53%
PBT 24,848 20,442 19,369 14,749 14,849 12,661 10,621 75.95%
Tax -5,255 -2,800 -2,317 -21 -138 39 74 -
NP 19,593 17,642 17,052 14,728 14,711 12,700 10,695 49.55%
-
NP to SH 17,613 15,782 15,322 13,057 12,924 10,962 9,409 51.71%
-
Tax Rate 21.15% 13.70% 11.96% 0.14% 0.93% -0.31% -0.70% -
Total Cost 253,657 235,163 218,493 195,270 193,022 179,468 178,844 26.15%
-
Net Worth 74,090 73,705 83,686 78,108 72,144 66,019 61,972 12.60%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 74,090 73,705 83,686 78,108 72,144 66,019 61,972 12.60%
NOSH 74,090 80,249 36,866 36,843 35,021 36,882 37,109 58.35%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 7.17% 6.98% 7.24% 7.01% 7.08% 6.61% 5.64% -
ROE 23.77% 21.41% 18.31% 16.72% 17.91% 16.60% 15.18% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 368.81 342.99 638.91 569.97 593.16 521.03 510.76 -19.46%
EPS 23.77 21.41 41.56 35.44 36.90 29.72 25.35 -4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.27 2.12 2.06 1.79 1.67 -28.89%
Adjusted Per Share Value based on latest NOSH - 36,843
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 91.17 84.35 78.59 70.07 69.31 64.12 63.24 27.53%
EPS 5.88 5.27 5.11 4.36 4.31 3.66 3.14 51.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.2459 0.2792 0.2606 0.2407 0.2203 0.2068 12.59%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.04 1.12 1.94 1.32 1.07 0.83 0.81 -
P/RPS 0.28 0.33 0.30 0.23 0.18 0.16 0.16 45.07%
P/EPS 4.37 5.23 4.67 3.72 2.90 2.79 3.19 23.27%
EY 22.86 19.12 21.42 26.85 34.49 35.81 31.30 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 0.85 0.62 0.52 0.46 0.49 64.92%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 21/03/14 12/12/13 26/09/13 24/06/13 26/03/13 21/12/12 25/09/12 -
Price 1.16 1.15 1.06 2.10 0.91 0.82 0.86 -
P/RPS 0.31 0.34 0.17 0.37 0.15 0.16 0.17 49.09%
P/EPS 4.88 5.37 2.55 5.93 2.47 2.76 3.39 27.40%
EY 20.49 18.62 39.21 16.88 40.55 36.25 29.48 -21.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 0.47 0.99 0.44 0.46 0.51 72.69%

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