[TECHBASE] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 7.34%
YoY- -54.02%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 188,858 242,567 252,085 220,480 258,118 277,493 230,349 -3.25%
PBT 29,091 -2,972 3,112 11,325 25,023 25,745 20,021 6.41%
Tax -4,342 -2,484 -2,396 -2,183 -5,813 -3,649 -2,934 6.74%
NP 24,749 -5,456 716 9,142 19,210 22,096 17,087 6.36%
-
NP to SH 23,504 -6,247 -1,204 7,209 15,677 18,195 14,410 8.48%
-
Tax Rate 14.93% - 76.99% 19.28% 23.23% 14.17% 14.65% -
Total Cost 164,109 248,023 251,369 211,338 238,908 255,397 213,262 -4.26%
-
Net Worth 267,206 223,523 222,828 222,492 233,013 128,958 104,155 16.98%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - 523 870 - 2,141 1,625 1,610 -
Div Payout % - 0.00% 0.00% - 13.66% 8.93% 11.18% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 267,206 223,523 222,828 222,492 233,013 128,958 104,155 16.98%
NOSH 184,349 180,990 180,350 180,337 171,333 108,368 107,377 9.41%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.10% -2.25% 0.28% 4.15% 7.44% 7.96% 7.42% -
ROE 8.80% -2.79% -0.54% 3.24% 6.73% 14.11% 13.84% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 106.72 138.90 144.81 126.84 150.65 256.07 214.52 -10.97%
EPS 13.28 -3.58 -0.69 4.15 9.15 16.79 13.42 -0.17%
DPS 0.00 0.30 0.50 0.00 1.25 1.50 1.50 -
NAPS 1.51 1.28 1.28 1.28 1.36 1.19 0.97 7.64%
Adjusted Per Share Value based on latest NOSH - 180,337
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 63.02 80.94 84.11 73.57 86.12 92.59 76.86 -3.25%
EPS 7.84 -2.08 -0.40 2.41 5.23 6.07 4.81 8.47%
DPS 0.00 0.17 0.29 0.00 0.71 0.54 0.54 -
NAPS 0.8916 0.7458 0.7435 0.7424 0.7775 0.4303 0.3475 16.98%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.16 0.51 0.57 0.695 1.49 1.87 1.72 -
P/RPS 1.09 0.37 0.39 0.55 0.99 0.73 0.80 5.28%
P/EPS 8.73 -14.26 -82.42 16.76 16.28 11.14 12.82 -6.19%
EY 11.45 -7.01 -1.21 5.97 6.14 8.98 7.80 6.60%
DY 0.00 0.59 0.88 0.00 0.84 0.80 0.87 -
P/NAPS 0.77 0.40 0.45 0.54 1.10 1.57 1.77 -12.94%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/07/21 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 -
Price 0.55 0.53 0.51 0.70 1.55 1.42 2.16 -
P/RPS 0.52 0.38 0.35 0.55 1.03 0.55 1.01 -10.46%
P/EPS 4.14 -14.82 -73.74 16.88 16.94 8.46 16.10 -20.23%
EY 24.15 -6.75 -1.36 5.92 5.90 11.82 6.21 25.37%
DY 0.00 0.57 0.98 0.00 0.81 1.06 0.69 -
P/NAPS 0.36 0.41 0.40 0.55 1.14 1.19 2.23 -26.18%

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