[TECHBASE] YoY Annualized Quarter Result on 31-Jul-2016 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 16.85%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 364,010 302,694 348,510 402,737 350,340 294,113 235,545 7.52%
PBT 12,329 13,877 36,540 40,686 31,055 24,173 19,404 -7.27%
Tax -3,184 -3,530 -9,143 -7,439 -7,032 -3,372 -2,242 6.01%
NP 9,145 10,347 27,397 33,247 24,023 20,801 17,162 -9.95%
-
NP to SH 6,014 8,317 22,780 28,349 20,772 18,487 15,449 -14.54%
-
Tax Rate 25.83% 25.44% 25.02% 18.28% 22.64% 13.95% 11.55% -
Total Cost 354,865 292,347 321,113 369,490 326,317 273,312 218,383 8.42%
-
Net Worth 228,051 222,574 216,298 190,799 73,319 63,389 35,761 36.15%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 870 - 2,145 2,488 1,617 - - -
Div Payout % 14.47% - 9.42% 8.78% 7.79% - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 228,051 222,574 216,298 190,799 73,319 63,389 35,761 36.15%
NOSH 180,350 180,349 171,665 165,912 107,823 74,576 36,867 30.27%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 2.51% 3.42% 7.86% 8.26% 6.86% 7.07% 7.29% -
ROE 2.64% 3.74% 10.53% 14.86% 28.33% 29.16% 43.20% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 209.10 174.08 203.02 242.74 324.92 394.38 638.90 -16.97%
EPS 3.45 4.78 13.27 19.15 12.68 17.55 20.95 -25.95%
DPS 0.50 0.00 1.25 1.50 1.50 0.00 0.00 -
NAPS 1.31 1.28 1.26 1.15 0.68 0.85 0.97 5.13%
Adjusted Per Share Value based on latest NOSH - 165,730
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 121.46 101.00 116.29 134.38 116.90 98.13 78.59 7.52%
EPS 2.01 2.78 7.60 9.46 6.93 6.17 5.15 -14.50%
DPS 0.29 0.00 0.72 0.83 0.54 0.00 0.00 -
NAPS 0.7609 0.7426 0.7217 0.6366 0.2446 0.2115 0.1193 36.16%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.455 0.70 1.28 1.48 2.59 1.52 1.94 -
P/RPS 0.22 0.40 0.63 0.61 0.80 0.39 0.30 -5.03%
P/EPS 13.17 14.64 9.65 8.66 13.44 6.13 4.63 19.02%
EY 7.59 6.83 10.37 11.55 7.44 16.31 21.60 -15.98%
DY 1.10 0.00 0.98 1.01 0.58 0.00 0.00 -
P/NAPS 0.35 0.55 1.02 1.29 3.81 1.79 2.00 -25.20%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 30/09/19 25/09/18 29/09/17 29/09/16 29/09/15 29/09/14 26/09/13 -
Price 0.69 0.71 1.15 1.49 2.44 1.63 1.06 -
P/RPS 0.33 0.41 0.57 0.61 0.75 0.41 0.17 11.68%
P/EPS 19.97 14.84 8.67 8.72 12.67 6.58 2.53 41.08%
EY 5.01 6.74 11.54 11.47 7.90 15.21 39.53 -29.11%
DY 0.72 0.00 1.09 1.01 0.61 0.00 0.00 -
P/NAPS 0.53 0.55 0.91 1.30 3.59 1.92 1.09 -11.31%

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