[TECHBASE] QoQ TTM Result on 31-Oct-2020 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 75.31%
YoY- 353.75%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 227,529 286,792 307,208 326,365 340,501 354,492 363,675 -26.87%
PBT 21,209 56,854 50,310 40,236 24,791 6,246 11,500 50.44%
Tax -3,925 -5,878 -6,704 -5,936 -4,019 -3,270 -2,602 31.56%
NP 17,284 50,976 43,606 34,300 20,772 2,976 8,898 55.74%
-
NP to SH 16,861 47,380 39,968 30,905 17,629 973 6,109 96.88%
-
Tax Rate 18.51% 10.34% 13.33% 14.75% 16.21% 52.35% 22.63% -
Total Cost 210,245 235,816 263,602 292,065 319,729 351,516 354,777 -29.46%
-
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 1,747 1,747 1,747 2,271 1,047 1,047 1,047 40.72%
Div Payout % 10.36% 3.69% 4.37% 7.35% 5.94% 107.61% 17.14% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 263,637 267,206 265,722 262,092 246,272 223,523 228,701 9.95%
NOSH 276,570 184,349 184,349 182,810 181,290 180,990 180,990 32.70%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 7.60% 17.77% 14.19% 10.51% 6.10% 0.84% 2.45% -
ROE 6.40% 17.73% 15.04% 11.79% 7.16% 0.44% 2.67% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 85.44 162.07 174.57 186.78 194.95 203.00 208.31 -44.82%
EPS 6.33 26.77 22.71 17.69 10.09 0.56 3.50 48.49%
DPS 0.66 1.00 1.00 1.30 0.60 0.60 0.60 6.56%
NAPS 0.99 1.51 1.51 1.50 1.41 1.28 1.31 -17.04%
Adjusted Per Share Value based on latest NOSH - 182,810
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 75.55 95.23 102.00 108.36 113.06 117.70 120.75 -26.86%
EPS 5.60 15.73 13.27 10.26 5.85 0.32 2.03 96.81%
DPS 0.58 0.58 0.58 0.75 0.35 0.35 0.35 40.07%
NAPS 0.8754 0.8872 0.8823 0.8702 0.8177 0.7422 0.7594 9.94%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.455 1.16 1.03 1.47 0.64 0.51 0.715 -
P/RPS 0.53 0.72 0.59 0.79 0.33 0.25 0.34 34.47%
P/EPS 7.19 4.33 4.53 8.31 6.34 91.53 20.43 -50.18%
EY 13.92 23.08 22.05 12.03 15.77 1.09 4.89 100.98%
DY 1.44 0.86 0.97 0.88 0.94 1.18 0.84 43.28%
P/NAPS 0.46 0.77 0.68 0.98 0.45 0.40 0.55 -11.24%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 23/07/21 29/03/21 16/12/20 29/09/20 01/07/20 23/04/20 -
Price 0.44 0.55 0.93 1.56 0.78 0.53 0.495 -
P/RPS 0.51 0.34 0.53 0.84 0.40 0.26 0.24 65.36%
P/EPS 6.95 2.05 4.09 8.82 7.73 95.12 14.15 -37.77%
EY 14.39 48.68 24.42 11.34 12.94 1.05 7.07 60.67%
DY 1.49 1.82 1.08 0.83 0.77 1.13 1.21 14.90%
P/NAPS 0.44 0.36 0.62 1.04 0.55 0.41 0.38 10.27%

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