[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 21.5%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 409,090 327,232 302,102 226,692 190,304 166,874 136,934 20.00%
PBT 43,610 31,880 30,780 19,822 11,366 3,438 8,310 31.80%
Tax -8,678 -3,746 -6,800 -924 -500 -1,550 -2,456 23.40%
NP 34,932 28,134 23,980 18,898 10,866 1,888 5,854 34.65%
-
NP to SH 29,490 24,624 21,198 16,616 9,586 2,778 6,302 29.31%
-
Tax Rate 19.90% 11.75% 22.09% 4.66% 4.40% 45.08% 29.55% -
Total Cost 374,158 299,098 278,122 207,794 179,438 164,986 131,080 19.09%
-
Net Worth 126,200 101,619 74,104 76,849 54,393 46,664 40,070 21.06%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 3,235 3,209 - - - - - -
Div Payout % 10.97% 13.03% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 126,200 101,619 74,104 76,849 54,393 46,664 40,070 21.06%
NOSH 107,863 106,967 74,104 37,305 35,320 36,456 36,427 19.82%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.54% 8.60% 7.94% 8.34% 5.71% 1.13% 4.28% -
ROE 23.37% 24.23% 28.61% 21.62% 17.62% 5.95% 15.73% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 379.26 305.92 407.67 607.66 538.79 457.73 375.91 0.14%
EPS 27.34 23.02 20.22 44.54 27.14 7.62 17.30 7.92%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.95 1.00 2.06 1.54 1.28 1.10 1.03%
Adjusted Per Share Value based on latest NOSH - 35,021
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 136.50 109.19 100.80 75.64 63.50 55.68 45.69 20.00%
EPS 9.84 8.22 7.07 5.54 3.20 0.93 2.10 29.34%
DPS 1.08 1.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4211 0.3391 0.2473 0.2564 0.1815 0.1557 0.1337 21.06%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.23 1.52 1.04 1.07 0.41 0.31 0.41 -
P/RPS 0.59 0.50 0.26 0.18 0.08 0.07 0.11 32.28%
P/EPS 8.16 6.60 3.64 2.40 1.51 4.07 2.37 22.87%
EY 12.26 15.14 27.51 41.63 66.20 24.58 42.20 -18.61%
DY 1.35 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.60 1.04 0.52 0.27 0.24 0.37 31.44%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 -
Price 1.86 1.88 1.16 0.91 0.63 0.32 0.40 -
P/RPS 0.49 0.61 0.28 0.15 0.12 0.07 0.11 28.25%
P/EPS 6.80 8.17 4.06 2.04 2.32 4.20 2.31 19.70%
EY 14.70 12.24 24.66 48.95 43.08 23.81 43.25 -16.45%
DY 1.61 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.98 1.16 0.44 0.41 0.25 0.36 28.07%

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