[TECHBASE] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -10.31%
YoY- 88.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 326,365 340,501 354,492 363,675 367,624 364,010 334,299 -1.58%
PBT 40,236 24,791 6,246 11,500 13,546 12,330 5,664 267.35%
Tax -5,936 -4,019 -3,270 -2,602 -3,502 -3,183 -3,743 35.80%
NP 34,300 20,772 2,976 8,898 10,044 9,147 1,921 577.20%
-
NP to SH 30,905 17,629 973 6,109 6,811 6,016 -96 -
-
Tax Rate 14.75% 16.21% 52.35% 22.63% 25.85% 25.82% 66.08% -
Total Cost 292,065 319,729 351,516 354,777 357,580 354,863 332,378 -8.22%
-
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 2,271 1,047 1,047 1,047 1,393 1,740 1,740 19.33%
Div Payout % 7.35% 5.94% 107.61% 17.14% 20.46% 28.94% 0.00% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 262,092 246,272 223,523 228,701 230,256 228,051 222,828 11.37%
NOSH 182,810 181,290 180,990 180,990 180,977 180,350 180,350 0.90%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 10.51% 6.10% 0.84% 2.45% 2.73% 2.51% 0.57% -
ROE 11.79% 7.16% 0.44% 2.67% 2.96% 2.64% -0.04% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 186.78 194.95 203.00 208.31 210.75 209.10 192.03 -1.82%
EPS 17.69 10.09 0.56 3.50 3.90 3.46 -0.06 -
DPS 1.30 0.60 0.60 0.60 0.80 1.00 1.00 19.01%
NAPS 1.50 1.41 1.28 1.31 1.32 1.31 1.28 11.09%
Adjusted Per Share Value based on latest NOSH - 180,990
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 108.90 113.61 118.28 121.35 122.66 121.46 111.54 -1.57%
EPS 10.31 5.88 0.32 2.04 2.27 2.01 -0.03 -
DPS 0.76 0.35 0.35 0.35 0.47 0.58 0.58 19.64%
NAPS 0.8745 0.8217 0.7458 0.7631 0.7683 0.7609 0.7435 11.37%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.47 0.64 0.51 0.715 0.915 0.455 0.57 -
P/RPS 0.79 0.33 0.25 0.34 0.43 0.22 0.30 90.13%
P/EPS 8.31 6.34 91.53 20.43 23.43 13.17 -1,033.63 -
EY 12.03 15.77 1.09 4.89 4.27 7.60 -0.10 -
DY 0.88 0.94 1.18 0.84 0.87 2.20 1.75 -36.63%
P/NAPS 0.98 0.45 0.40 0.55 0.69 0.35 0.45 67.61%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 -
Price 1.56 0.78 0.53 0.495 1.01 0.69 0.51 -
P/RPS 0.84 0.40 0.26 0.24 0.48 0.33 0.27 112.38%
P/EPS 8.82 7.73 95.12 14.15 25.87 19.97 -924.83 -
EY 11.34 12.94 1.05 7.07 3.87 5.01 -0.11 -
DY 0.83 0.77 1.13 1.21 0.79 1.45 1.96 -43.46%
P/NAPS 1.04 0.55 0.41 0.38 0.77 0.53 0.40 88.53%

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