[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2016 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -4.6%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 374,230 300,870 392,798 409,090 327,232 302,102 226,692 8.70%
PBT 11,652 19,798 43,218 43,610 31,880 30,780 19,822 -8.47%
Tax -4,522 -3,246 -9,124 -8,678 -3,746 -6,800 -924 30.28%
NP 7,130 16,552 34,094 34,932 28,134 23,980 18,898 -14.98%
-
NP to SH 3,294 13,432 28,176 29,490 24,624 21,198 16,616 -23.63%
-
Tax Rate 38.81% 16.40% 21.11% 19.90% 11.75% 22.09% 4.66% -
Total Cost 367,100 284,318 358,704 374,158 299,098 278,122 207,794 9.94%
-
Net Worth 224,569 222,447 227,391 126,200 101,619 74,104 76,849 19.55%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 1,740 - - 3,235 3,209 - - -
Div Payout % 52.85% - - 10.97% 13.03% - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 224,569 222,447 227,391 126,200 101,619 74,104 76,849 19.55%
NOSH 180,350 180,137 170,970 107,863 106,967 74,104 37,305 30.01%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 1.91% 5.50% 8.68% 8.54% 8.60% 7.94% 8.34% -
ROE 1.47% 6.04% 12.39% 23.37% 24.23% 28.61% 21.62% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 214.97 173.13 229.75 379.26 305.92 407.67 607.66 -15.89%
EPS 1.90 7.72 16.48 27.34 23.02 20.22 44.54 -40.87%
DPS 1.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.29 1.28 1.33 1.17 0.95 1.00 2.06 -7.50%
Adjusted Per Share Value based on latest NOSH - 107,953
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 124.87 100.39 131.06 136.50 109.19 100.80 75.64 8.70%
EPS 1.10 4.48 9.40 9.84 8.22 7.07 5.54 -23.61%
DPS 0.58 0.00 0.00 1.08 1.07 0.00 0.00 -
NAPS 0.7493 0.7422 0.7587 0.4211 0.3391 0.2473 0.2564 19.56%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.555 0.625 1.41 2.23 1.52 1.04 1.07 -
P/RPS 0.26 0.36 0.61 0.59 0.50 0.26 0.18 6.31%
P/EPS 29.33 8.09 8.56 8.16 6.60 3.64 2.40 51.74%
EY 3.41 12.37 11.69 12.26 15.14 27.51 41.63 -34.08%
DY 1.80 0.00 0.00 1.35 1.97 0.00 0.00 -
P/NAPS 0.43 0.49 1.06 1.91 1.60 1.04 0.52 -3.11%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 26/03/19 26/03/18 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 -
Price 0.585 0.65 1.38 1.86 1.88 1.16 0.91 -
P/RPS 0.27 0.38 0.60 0.49 0.61 0.28 0.15 10.28%
P/EPS 30.92 8.41 8.37 6.80 8.17 4.06 2.04 57.28%
EY 3.23 11.89 11.94 14.70 12.24 24.66 48.95 -36.41%
DY 1.71 0.00 0.00 1.61 1.60 0.00 0.00 -
P/NAPS 0.45 0.51 1.04 1.59 1.98 1.16 0.44 0.37%

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