[TECHBASE] QoQ TTM Result on 31-Jan-2018 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -17.52%
YoY- -44.36%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 331,860 302,694 310,872 302,546 326,320 348,510 383,362 -9.14%
PBT 12,441 13,877 22,842 24,830 31,384 36,540 39,717 -53.77%
Tax -3,644 -3,530 -5,513 -6,204 -8,192 -9,143 -9,618 -47.54%
NP 8,797 10,347 17,329 18,626 23,192 27,397 30,099 -55.86%
-
NP to SH 7,134 8,317 14,312 15,408 18,682 22,780 25,654 -57.29%
-
Tax Rate 29.29% 25.44% 24.14% 24.99% 26.10% 25.02% 24.22% -
Total Cost 323,063 292,347 293,543 283,920 303,128 321,113 353,263 -5.76%
-
Net Worth 226,310 222,574 222,492 222,447 222,426 216,178 232,369 -1.74%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 870 - - 2,135 2,135 2,135 2,135 -44.94%
Div Payout % 12.20% - - 13.86% 11.43% 9.38% 8.33% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 226,310 222,574 222,492 222,447 222,426 216,178 232,369 -1.74%
NOSH 180,350 180,349 180,337 180,137 180,053 171,570 170,860 3.65%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 2.65% 3.42% 5.57% 6.16% 7.11% 7.86% 7.85% -
ROE 3.15% 3.74% 6.43% 6.93% 8.40% 10.54% 11.04% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 190.63 174.08 178.85 174.09 187.79 203.13 224.37 -10.26%
EPS 4.10 4.78 8.23 8.87 10.75 13.28 15.01 -57.80%
DPS 0.50 0.00 0.00 1.25 1.25 1.25 1.25 -45.62%
NAPS 1.30 1.28 1.28 1.28 1.28 1.26 1.36 -2.95%
Adjusted Per Share Value based on latest NOSH - 180,137
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 110.19 100.51 103.22 100.46 108.35 115.72 127.29 -9.14%
EPS 2.37 2.76 4.75 5.12 6.20 7.56 8.52 -57.28%
DPS 0.29 0.00 0.00 0.71 0.71 0.71 0.71 -44.85%
NAPS 0.7514 0.739 0.7388 0.7386 0.7385 0.7178 0.7716 -1.74%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.59 0.70 0.695 0.625 1.23 1.28 1.49 -
P/RPS 0.31 0.40 0.39 0.36 0.65 0.63 0.66 -39.49%
P/EPS 14.40 14.64 8.44 7.05 11.44 9.64 9.92 28.11%
EY 6.95 6.83 11.85 14.19 8.74 10.37 10.08 -21.90%
DY 0.85 0.00 0.00 2.00 1.02 0.98 0.84 0.78%
P/NAPS 0.45 0.55 0.54 0.49 0.96 1.02 1.10 -44.80%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 14/12/18 25/09/18 29/06/18 26/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.59 0.71 0.70 0.65 0.86 1.15 1.55 -
P/RPS 0.31 0.41 0.39 0.37 0.46 0.57 0.69 -41.25%
P/EPS 14.40 14.84 8.50 7.33 8.00 8.66 10.32 24.79%
EY 6.95 6.74 11.76 13.64 12.50 11.55 9.69 -19.82%
DY 0.85 0.00 0.00 1.92 1.45 1.09 0.81 3.25%
P/NAPS 0.45 0.55 0.55 0.51 0.67 0.91 1.14 -46.09%

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