[TECHBASE] QoQ TTM Result on 31-Oct-2014 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 8.2%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 350,340 320,066 306,678 307,256 294,113 279,700 273,250 18.07%
PBT 31,055 27,193 24,723 26,024 24,173 23,649 24,848 16.07%
Tax -7,032 -3,746 -1,845 -3,740 -3,372 -4,382 -5,255 21.49%
NP 24,023 23,447 22,878 22,284 20,801 19,267 19,593 14.59%
-
NP to SH 20,772 20,130 20,269 20,077 18,556 17,142 17,613 11.65%
-
Tax Rate 22.64% 13.78% 7.46% 14.37% 13.95% 18.53% 21.15% -
Total Cost 326,317 296,619 283,800 284,972 273,312 260,433 253,657 18.33%
-
Net Worth 107,912 104,362 101,647 75,630 74,569 74,318 74,090 28.57%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 1,604 1,604 1,604 - - - - -
Div Payout % 7.73% 7.97% 7.92% - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 107,912 104,362 101,647 75,630 74,569 74,318 74,090 28.57%
NOSH 107,912 107,589 106,996 75,630 74,569 74,318 74,090 28.57%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.86% 7.33% 7.46% 7.25% 7.07% 6.89% 7.17% -
ROE 19.25% 19.29% 19.94% 26.55% 24.88% 23.07% 23.77% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 324.65 297.49 286.62 406.26 394.42 376.35 368.81 -8.17%
EPS 19.25 18.71 18.94 26.55 24.88 23.07 23.77 -13.15%
DPS 1.49 1.49 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.95 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 75,630
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 116.90 106.79 102.33 102.52 98.13 93.33 91.17 18.07%
EPS 6.93 6.72 6.76 6.70 6.19 5.72 5.88 11.60%
DPS 0.54 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.3601 0.3482 0.3392 0.2524 0.2488 0.248 0.2472 28.59%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.59 1.72 1.52 1.68 1.52 1.40 1.04 -
P/RPS 0.80 0.58 0.53 0.41 0.39 0.37 0.28 101.73%
P/EPS 13.46 9.19 8.02 6.33 6.11 6.07 4.37 112.13%
EY 7.43 10.88 12.46 15.80 16.37 16.48 22.86 -52.82%
DY 0.57 0.87 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 1.77 1.60 1.68 1.52 1.40 1.04 84.03%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 23/06/15 27/03/15 10/12/14 29/09/14 23/06/14 21/03/14 -
Price 2.44 2.16 1.88 1.69 1.63 1.81 1.16 -
P/RPS 0.75 0.73 0.66 0.42 0.41 0.48 0.31 80.51%
P/EPS 12.68 11.54 9.92 6.37 6.55 7.85 4.88 89.33%
EY 7.89 8.66 10.08 15.71 15.27 12.74 20.49 -47.16%
DY 0.61 0.69 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.23 1.98 1.69 1.63 1.81 1.16 64.39%

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