[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 32.6%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 277,493 230,349 204,396 160,241 139,782 127,291 99,071 18.70%
PBT 25,745 20,021 17,001 12,721 8,593 3,510 5,715 28.48%
Tax -3,649 -2,934 -2,560 -495 -400 -990 -1,750 13.01%
NP 22,096 17,087 14,441 12,226 8,193 2,520 3,965 33.11%
-
NP to SH 18,195 14,410 12,836 11,016 7,368 3,278 4,419 26.57%
-
Tax Rate 14.17% 14.65% 15.06% 3.89% 4.65% 28.21% 30.62% -
Total Cost 255,397 213,262 189,955 148,015 131,589 124,771 95,106 17.87%
-
Net Worth 128,958 104,155 74,338 78,159 59,003 48,805 40,768 21.13%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 1,625 1,610 - - - - - -
Div Payout % 8.93% 11.18% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 128,958 104,155 74,338 78,159 59,003 48,805 40,768 21.13%
NOSH 108,368 107,377 74,338 36,867 36,876 36,422 36,400 19.92%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.96% 7.42% 7.07% 7.63% 5.86% 1.98% 4.00% -
ROE 14.11% 13.84% 17.27% 14.09% 12.49% 6.72% 10.84% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 256.07 214.52 274.95 434.64 379.05 349.49 272.17 -1.01%
EPS 16.79 13.42 12.21 29.88 19.98 9.00 12.14 5.54%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 0.97 1.00 2.12 1.60 1.34 1.12 1.01%
Adjusted Per Share Value based on latest NOSH - 36,843
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 92.59 76.86 68.20 53.47 46.64 42.47 33.06 18.70%
EPS 6.07 4.81 4.28 3.68 2.46 1.09 1.47 26.63%
DPS 0.54 0.54 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4303 0.3475 0.248 0.2608 0.1969 0.1628 0.136 21.14%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.87 1.72 1.40 1.32 0.62 0.33 0.39 -
P/RPS 0.73 0.80 0.51 0.30 0.16 0.09 0.14 31.65%
P/EPS 11.14 12.82 8.11 4.42 3.10 3.67 3.21 23.02%
EY 8.98 7.80 12.33 22.64 32.23 27.27 31.13 -18.69%
DY 0.80 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.77 1.40 0.62 0.39 0.25 0.35 28.39%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 -
Price 1.42 2.16 1.81 2.10 0.63 0.31 0.40 -
P/RPS 0.55 1.01 0.66 0.48 0.17 0.09 0.15 24.15%
P/EPS 8.46 16.10 10.48 7.03 3.15 3.44 3.29 17.03%
EY 11.82 6.21 9.54 14.23 31.71 29.03 30.35 -14.53%
DY 1.06 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.23 1.81 0.99 0.39 0.23 0.36 22.02%

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