[TECHBASE] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 8.25%
YoY- 21.11%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 320,066 306,678 307,256 294,113 279,700 273,250 252,805 17.08%
PBT 27,193 24,723 26,024 24,173 23,649 24,848 20,442 21.01%
Tax -3,746 -1,845 -3,740 -3,372 -4,382 -5,255 -2,800 21.47%
NP 23,447 22,878 22,284 20,801 19,267 19,593 17,642 20.94%
-
NP to SH 20,130 20,269 20,077 18,556 17,142 17,613 15,782 17.66%
-
Tax Rate 13.78% 7.46% 14.37% 13.95% 18.53% 21.15% 13.70% -
Total Cost 296,619 283,800 284,972 273,312 260,433 253,657 235,163 16.78%
-
Net Worth 104,362 101,647 75,630 74,569 74,318 74,090 73,705 26.17%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 1,604 1,604 - - - - - -
Div Payout % 7.97% 7.92% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 104,362 101,647 75,630 74,569 74,318 74,090 73,705 26.17%
NOSH 107,589 106,996 75,630 74,569 74,318 74,090 80,249 21.65%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.33% 7.46% 7.25% 7.07% 6.89% 7.17% 6.98% -
ROE 19.29% 19.94% 26.55% 24.88% 23.07% 23.77% 21.41% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 297.49 286.62 406.26 394.42 376.35 368.81 342.99 -9.07%
EPS 18.71 18.94 26.55 24.88 23.07 23.77 21.41 -8.61%
DPS 1.49 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.00 1.00 1.00 1.00 1.00 -2.01%
Adjusted Per Share Value based on latest NOSH - 74,569
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 106.27 101.83 102.02 97.66 92.87 90.73 83.94 17.07%
EPS 6.68 6.73 6.67 6.16 5.69 5.85 5.24 17.62%
DPS 0.53 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.3375 0.2511 0.2476 0.2468 0.246 0.2447 26.17%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.72 1.52 1.68 1.52 1.40 1.04 1.12 -
P/RPS 0.58 0.53 0.41 0.39 0.37 0.28 0.33 45.78%
P/EPS 9.19 8.02 6.33 6.11 6.07 4.37 5.23 45.76%
EY 10.88 12.46 15.80 16.37 16.48 22.86 19.12 -31.40%
DY 0.87 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.60 1.68 1.52 1.40 1.04 1.12 35.78%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 12/12/13 -
Price 2.16 1.88 1.69 1.63 1.81 1.16 1.15 -
P/RPS 0.73 0.66 0.42 0.41 0.48 0.31 0.34 66.66%
P/EPS 11.54 9.92 6.37 6.55 7.85 4.88 5.37 66.76%
EY 8.66 10.08 15.71 15.27 12.74 20.49 18.62 -40.05%
DY 0.69 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.98 1.69 1.63 1.81 1.16 1.15 55.69%

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