[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2016 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- 23.4%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 252,085 220,480 258,118 277,493 230,349 204,396 160,241 7.84%
PBT 3,112 11,325 25,023 25,745 20,021 17,001 12,721 -20.90%
Tax -2,396 -2,183 -5,813 -3,649 -2,934 -2,560 -495 30.04%
NP 716 9,142 19,210 22,096 17,087 14,441 12,226 -37.66%
-
NP to SH -1,204 7,209 15,677 18,195 14,410 12,836 11,016 -
-
Tax Rate 76.99% 19.28% 23.23% 14.17% 14.65% 15.06% 3.89% -
Total Cost 251,369 211,338 238,908 255,397 213,262 189,955 148,015 9.22%
-
Net Worth 222,828 222,492 233,013 128,958 104,155 74,338 78,159 19.06%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 870 - 2,141 1,625 1,610 - - -
Div Payout % 0.00% - 13.66% 8.93% 11.18% - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 222,828 222,492 233,013 128,958 104,155 74,338 78,159 19.06%
NOSH 180,350 180,337 171,333 108,368 107,377 74,338 36,867 30.27%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 0.28% 4.15% 7.44% 7.96% 7.42% 7.07% 7.63% -
ROE -0.54% 3.24% 6.73% 14.11% 13.84% 17.27% 14.09% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 144.81 126.84 150.65 256.07 214.52 274.95 434.64 -16.73%
EPS -0.69 4.15 9.15 16.79 13.42 12.21 29.88 -
DPS 0.50 0.00 1.25 1.50 1.50 0.00 0.00 -
NAPS 1.28 1.28 1.36 1.19 0.97 1.00 2.12 -8.06%
Adjusted Per Share Value based on latest NOSH - 108,490
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 83.70 73.21 85.70 92.14 76.48 67.87 53.21 7.83%
EPS -0.40 2.39 5.21 6.04 4.78 4.26 3.66 -
DPS 0.29 0.00 0.71 0.54 0.53 0.00 0.00 -
NAPS 0.7399 0.7388 0.7737 0.4282 0.3458 0.2468 0.2595 19.07%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.57 0.695 1.49 1.87 1.72 1.40 1.32 -
P/RPS 0.39 0.55 0.99 0.73 0.80 0.51 0.30 4.46%
P/EPS -82.42 16.76 16.28 11.14 12.82 8.11 4.42 -
EY -1.21 5.97 6.14 8.98 7.80 12.33 22.64 -
DY 0.88 0.00 0.84 0.80 0.87 0.00 0.00 -
P/NAPS 0.45 0.54 1.10 1.57 1.77 1.40 0.62 -5.19%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 24/06/13 -
Price 0.51 0.70 1.55 1.42 2.16 1.81 2.10 -
P/RPS 0.35 0.55 1.03 0.55 1.01 0.66 0.48 -5.12%
P/EPS -73.74 16.88 16.94 8.46 16.10 10.48 7.03 -
EY -1.36 5.92 5.90 11.82 6.21 9.54 14.23 -
DY 0.98 0.00 0.81 1.06 0.69 0.00 0.00 -
P/NAPS 0.40 0.55 1.14 1.19 2.23 1.81 0.99 -14.01%

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