[TECHBASE] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 2.48%
YoY- 124.77%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 307,132 272,528 213,654 186,376 169,721 132,094 137,405 14.33%
PBT 26,694 22,668 16,961 11,457 4,680 7,620 -954 -
Tax -3,912 -3,413 -660 -533 -1,320 -2,333 -45 110.40%
NP 22,782 19,254 16,301 10,924 3,360 5,286 -1,000 -
-
NP to SH 19,213 17,114 14,688 9,824 4,370 5,892 -232 -
-
Tax Rate 14.65% 15.06% 3.89% 4.65% 28.21% 30.62% - -
Total Cost 284,349 253,273 197,353 175,452 166,361 126,808 138,405 12.74%
-
Net Worth 104,155 74,338 78,159 59,003 48,805 40,768 36,651 19.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 2,147 - - - - - - -
Div Payout % 11.18% - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 104,155 74,338 78,159 59,003 48,805 40,768 36,651 19.00%
NOSH 107,377 74,338 36,867 36,876 36,422 36,400 37,021 19.41%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.42% 7.07% 7.63% 5.86% 1.98% 4.00% -0.73% -
ROE 18.45% 23.02% 18.79% 16.65% 8.96% 14.45% -0.63% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 286.03 366.60 579.52 505.40 465.98 362.89 371.15 -4.24%
EPS 17.89 16.28 39.84 26.64 12.00 16.19 -0.63 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 2.12 1.60 1.34 1.12 0.99 -0.33%
Adjusted Per Share Value based on latest NOSH - 36,891
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 102.48 90.93 71.29 62.19 56.63 44.08 45.85 14.33%
EPS 6.41 5.71 4.90 3.28 1.46 1.97 -0.08 -
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3475 0.248 0.2608 0.1969 0.1628 0.136 0.1223 19.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.72 1.40 1.32 0.62 0.33 0.39 0.28 -
P/RPS 0.60 0.38 0.23 0.12 0.07 0.11 0.08 39.88%
P/EPS 9.61 6.08 3.31 2.33 2.75 2.41 -44.68 -
EY 10.40 16.44 30.18 42.97 36.36 41.50 -2.24 -
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.40 0.62 0.39 0.25 0.35 0.28 35.95%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 -
Price 2.16 1.81 2.10 0.63 0.31 0.40 0.25 -
P/RPS 0.76 0.49 0.36 0.12 0.07 0.11 0.07 48.77%
P/EPS 12.07 7.86 5.27 2.36 2.58 2.47 -39.89 -
EY 8.28 12.72 18.97 42.29 38.71 40.47 -2.51 -
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.81 0.99 0.39 0.23 0.36 0.25 43.98%

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