[TECHBASE] YoY Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -55.5%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 240,754 239,688 306,974 373,560 374,230 300,870 392,798 -7.83%
PBT 75,894 9,992 61,030 9,992 11,652 19,798 43,218 9.83%
Tax -8,448 -6,438 -8,730 -3,362 -4,522 -3,246 -9,124 -1.27%
NP 67,446 3,554 52,300 6,630 7,130 16,552 34,094 12.03%
-
NP to SH 66,644 2,988 48,158 3,478 3,294 13,432 28,176 15.42%
-
Tax Rate 11.13% 64.43% 14.30% 33.65% 38.81% 16.40% 21.11% -
Total Cost 173,308 236,134 254,674 366,930 367,100 284,318 358,704 -11.41%
-
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,391 5.30%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - 1,047 1,740 - - -
Div Payout % - - - 30.12% 52.85% - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,391 5.30%
NOSH 276,727 276,570 184,349 180,990 180,350 180,137 170,970 8.35%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 28.01% 1.48% 17.04% 1.77% 1.91% 5.50% 8.68% -
ROE 21.49% 1.13% 18.12% 1.52% 1.47% 6.04% 12.39% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 87.71 89.71 174.44 213.98 214.97 173.13 229.75 -14.82%
EPS 24.28 1.12 27.36 2.00 1.90 7.72 16.48 6.66%
DPS 0.00 0.00 0.00 0.60 1.00 0.00 0.00 -
NAPS 1.13 0.99 1.51 1.31 1.29 1.28 1.33 -2.67%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 80.33 79.98 102.43 124.64 124.87 100.39 131.06 -7.83%
EPS 22.24 1.00 16.07 1.16 1.10 4.48 9.40 15.42%
DPS 0.00 0.00 0.00 0.35 0.58 0.00 0.00 -
NAPS 1.0349 0.8825 0.8866 0.7631 0.7493 0.7422 0.7587 5.30%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.48 0.405 1.03 0.715 0.555 0.625 1.41 -
P/RPS 0.55 0.45 0.59 0.33 0.26 0.36 0.61 -1.71%
P/EPS 1.98 36.21 3.76 35.89 29.33 8.09 8.56 -21.64%
EY 50.58 2.76 26.57 2.79 3.41 12.37 11.69 27.63%
DY 0.00 0.00 0.00 0.84 1.80 0.00 0.00 -
P/NAPS 0.42 0.41 0.68 0.55 0.43 0.49 1.06 -14.29%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 24/03/23 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 -
Price 0.445 0.69 0.93 0.495 0.585 0.65 1.38 -
P/RPS 0.51 0.77 0.53 0.23 0.27 0.38 0.60 -2.67%
P/EPS 1.83 61.70 3.40 24.85 30.92 8.41 8.37 -22.37%
EY 54.56 1.62 29.43 4.02 3.23 11.89 11.94 28.80%
DY 0.00 0.00 0.00 1.21 1.71 0.00 0.00 -
P/NAPS 0.39 0.70 0.62 0.38 0.45 0.51 1.04 -15.07%

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