[TECHBASE] QoQ TTM Result on 30-Apr-2020 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
01-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -84.07%
YoY- 1113.54%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 307,208 326,365 340,501 354,492 363,675 367,624 364,010 -10.64%
PBT 50,310 40,236 24,791 6,246 11,500 13,546 12,330 154.25%
Tax -6,704 -5,936 -4,019 -3,270 -2,602 -3,502 -3,183 63.93%
NP 43,606 34,300 20,772 2,976 8,898 10,044 9,147 181.91%
-
NP to SH 39,968 30,905 17,629 973 6,109 6,811 6,016 251.38%
-
Tax Rate 13.33% 14.75% 16.21% 52.35% 22.63% 25.85% 25.82% -
Total Cost 263,602 292,065 319,729 351,516 354,777 357,580 354,863 -17.90%
-
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 1,747 2,271 1,047 1,047 1,047 1,393 1,740 0.26%
Div Payout % 4.37% 7.35% 5.94% 107.61% 17.14% 20.46% 28.94% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 265,722 262,092 246,272 223,523 228,701 230,256 228,051 10.67%
NOSH 184,349 182,810 181,290 180,990 180,990 180,977 180,350 1.46%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 14.19% 10.51% 6.10% 0.84% 2.45% 2.73% 2.51% -
ROE 15.04% 11.79% 7.16% 0.44% 2.67% 2.96% 2.64% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 174.57 186.78 194.95 203.00 208.31 210.75 209.10 -11.28%
EPS 22.71 17.69 10.09 0.56 3.50 3.90 3.46 248.56%
DPS 1.00 1.30 0.60 0.60 0.60 0.80 1.00 0.00%
NAPS 1.51 1.50 1.41 1.28 1.31 1.32 1.31 9.88%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 102.00 108.36 113.06 117.70 120.75 122.06 120.86 -10.64%
EPS 13.27 10.26 5.85 0.32 2.03 2.26 2.00 251.07%
DPS 0.58 0.75 0.35 0.35 0.35 0.46 0.58 0.00%
NAPS 0.8823 0.8702 0.8177 0.7422 0.7594 0.7645 0.7572 10.68%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 1.03 1.47 0.64 0.51 0.715 0.915 0.455 -
P/RPS 0.59 0.79 0.33 0.25 0.34 0.43 0.22 92.45%
P/EPS 4.53 8.31 6.34 91.53 20.43 23.43 13.17 -50.74%
EY 22.05 12.03 15.77 1.09 4.89 4.27 7.60 102.76%
DY 0.97 0.88 0.94 1.18 0.84 0.87 2.20 -41.92%
P/NAPS 0.68 0.98 0.45 0.40 0.55 0.69 0.35 55.38%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 -
Price 0.93 1.56 0.78 0.53 0.495 1.01 0.69 -
P/RPS 0.53 0.84 0.40 0.26 0.24 0.48 0.33 36.94%
P/EPS 4.09 8.82 7.73 95.12 14.15 25.87 19.97 -65.08%
EY 24.42 11.34 12.94 1.05 7.07 3.87 5.01 186.10%
DY 1.08 0.83 0.77 1.13 1.21 0.79 1.45 -17.75%
P/NAPS 0.62 1.04 0.55 0.41 0.38 0.77 0.53 10.96%

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