[TECHBASE] QoQ TTM Result on 31-Jan-2021 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 29.33%
YoY- 554.25%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 201,375 227,529 286,792 307,208 326,365 340,501 354,492 -31.33%
PBT 3,569 21,209 56,854 50,310 40,236 24,791 6,246 -31.07%
Tax -2,391 -3,925 -5,878 -6,704 -5,936 -4,019 -3,270 -18.79%
NP 1,178 17,284 50,976 43,606 34,300 20,772 2,976 -45.99%
-
NP to SH 2,124 16,861 47,380 39,968 30,905 17,629 973 68.03%
-
Tax Rate 66.99% 18.51% 10.34% 13.33% 14.75% 16.21% 52.35% -
Total Cost 200,197 210,245 235,816 263,602 292,065 319,729 351,516 -31.22%
-
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 801 1,747 1,747 1,747 2,271 1,047 1,047 -16.31%
Div Payout % 37.74% 10.36% 3.69% 4.37% 7.35% 5.94% 107.61% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 261,828 263,637 267,206 265,722 262,092 246,272 223,523 11.08%
NOSH 276,570 276,570 184,349 184,349 182,810 181,290 180,990 32.56%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 0.58% 7.60% 17.77% 14.19% 10.51% 6.10% 0.84% -
ROE 0.81% 6.40% 17.73% 15.04% 11.79% 7.16% 0.44% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 75.37 85.44 162.07 174.57 186.78 194.95 203.00 -48.24%
EPS 0.79 6.33 26.77 22.71 17.69 10.09 0.56 25.70%
DPS 0.30 0.66 1.00 1.00 1.30 0.60 0.60 -36.92%
NAPS 0.98 0.99 1.51 1.51 1.50 1.41 1.28 -16.26%
Adjusted Per Share Value based on latest NOSH - 184,349
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 66.86 75.55 95.23 102.00 108.36 113.06 117.70 -31.33%
EPS 0.71 5.60 15.73 13.27 10.26 5.85 0.32 69.86%
DPS 0.27 0.58 0.58 0.58 0.75 0.35 0.35 -15.84%
NAPS 0.8694 0.8754 0.8872 0.8823 0.8702 0.8177 0.7422 11.08%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.45 0.455 1.16 1.03 1.47 0.64 0.51 -
P/RPS 0.60 0.53 0.72 0.59 0.79 0.33 0.25 78.97%
P/EPS 56.60 7.19 4.33 4.53 8.31 6.34 91.53 -27.35%
EY 1.77 13.92 23.08 22.05 12.03 15.77 1.09 38.03%
DY 0.67 1.44 0.86 0.97 0.88 0.94 1.18 -31.36%
P/NAPS 0.46 0.46 0.77 0.68 0.98 0.45 0.40 9.73%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 23/12/21 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 -
Price 0.43 0.44 0.55 0.93 1.56 0.78 0.53 -
P/RPS 0.57 0.51 0.34 0.53 0.84 0.40 0.26 68.51%
P/EPS 54.09 6.95 2.05 4.09 8.82 7.73 95.12 -31.29%
EY 1.85 14.39 48.68 24.42 11.34 12.94 1.05 45.72%
DY 0.70 1.49 1.82 1.08 0.83 0.77 1.13 -27.26%
P/NAPS 0.44 0.44 0.36 0.62 1.04 0.55 0.41 4.80%

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