[TECHBASE] QoQ TTM Result on 31-Oct-2019 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 13.21%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 340,501 354,492 363,675 367,624 364,010 334,299 339,374 0.22%
PBT 24,791 6,246 11,500 13,546 12,330 5,664 9,804 85.71%
Tax -4,019 -3,270 -2,602 -3,502 -3,183 -3,743 -4,168 -2.39%
NP 20,772 2,976 8,898 10,044 9,147 1,921 5,636 138.79%
-
NP to SH 17,629 973 6,109 6,811 6,016 -96 3,248 209.16%
-
Tax Rate 16.21% 52.35% 22.63% 25.85% 25.82% 66.08% 42.51% -
Total Cost 319,729 351,516 354,777 357,580 354,863 332,378 333,738 -2.82%
-
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 1,047 1,047 1,047 1,393 1,740 1,740 1,740 -28.74%
Div Payout % 5.94% 107.61% 17.14% 20.46% 28.94% 0.00% 53.60% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 246,272 223,523 228,701 230,256 228,051 222,828 224,569 6.34%
NOSH 181,290 180,990 180,990 180,977 180,350 180,350 180,350 0.34%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.10% 0.84% 2.45% 2.73% 2.51% 0.57% 1.66% -
ROE 7.16% 0.44% 2.67% 2.96% 2.64% -0.04% 1.45% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 194.95 203.00 208.31 210.75 209.10 192.03 194.95 0.00%
EPS 10.09 0.56 3.50 3.90 3.46 -0.06 1.87 207.94%
DPS 0.60 0.60 0.60 0.80 1.00 1.00 1.00 -28.88%
NAPS 1.41 1.28 1.31 1.32 1.31 1.28 1.29 6.11%
Adjusted Per Share Value based on latest NOSH - 180,977
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 113.61 118.28 121.35 122.66 121.46 111.54 113.24 0.21%
EPS 5.88 0.32 2.04 2.27 2.01 -0.03 1.08 209.80%
DPS 0.35 0.35 0.35 0.47 0.58 0.58 0.58 -28.61%
NAPS 0.8217 0.7458 0.7631 0.7683 0.7609 0.7435 0.7493 6.34%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.64 0.51 0.715 0.915 0.455 0.57 0.555 -
P/RPS 0.33 0.25 0.34 0.43 0.22 0.30 0.28 11.58%
P/EPS 6.34 91.53 20.43 23.43 13.17 -1,033.63 29.75 -64.35%
EY 15.77 1.09 4.89 4.27 7.60 -0.10 3.36 180.58%
DY 0.94 1.18 0.84 0.87 2.20 1.75 1.80 -35.17%
P/NAPS 0.45 0.40 0.55 0.69 0.35 0.45 0.43 3.08%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 01/07/20 23/04/20 12/12/19 30/09/19 26/06/19 26/03/19 -
Price 0.78 0.53 0.495 1.01 0.69 0.51 0.585 -
P/RPS 0.40 0.26 0.24 0.48 0.33 0.27 0.30 21.16%
P/EPS 7.73 95.12 14.15 25.87 19.97 -924.83 31.35 -60.71%
EY 12.94 1.05 7.07 3.87 5.01 -0.11 3.19 154.56%
DY 0.77 1.13 1.21 0.79 1.45 1.96 1.71 -41.28%
P/NAPS 0.55 0.41 0.38 0.77 0.53 0.40 0.45 14.32%

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