[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 143.0%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 204,545 163,616 151,051 113,346 95,152 83,437 68,467 20.00%
PBT 21,805 15,940 15,390 9,911 5,683 1,719 4,155 31.80%
Tax -4,339 -1,873 -3,400 -462 -250 -775 -1,228 23.40%
NP 17,466 14,067 11,990 9,449 5,433 944 2,927 34.65%
-
NP to SH 14,745 12,312 10,599 8,308 4,793 1,389 3,151 29.31%
-
Tax Rate 19.90% 11.75% 22.09% 4.66% 4.40% 45.08% 29.55% -
Total Cost 187,079 149,549 139,061 103,897 89,719 82,493 65,540 19.09%
-
Net Worth 126,200 101,619 74,104 76,849 54,393 46,664 40,070 21.06%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 1,617 1,604 - - - - - -
Div Payout % 10.97% 13.03% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 126,200 101,619 74,104 76,849 54,393 46,664 40,070 21.06%
NOSH 107,863 106,967 74,104 37,305 35,320 36,456 36,427 19.82%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.54% 8.60% 7.94% 8.34% 5.71% 1.13% 4.28% -
ROE 11.68% 12.12% 14.30% 10.81% 8.81% 2.98% 7.86% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 189.63 152.96 203.84 303.83 269.40 228.87 187.95 0.14%
EPS 13.67 11.51 10.11 22.27 13.57 3.81 8.65 7.92%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.95 1.00 2.06 1.54 1.28 1.10 1.03%
Adjusted Per Share Value based on latest NOSH - 35,021
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 67.92 54.33 50.15 37.63 31.59 27.70 22.73 20.00%
EPS 4.90 4.09 3.52 2.76 1.59 0.46 1.05 29.25%
DPS 0.54 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.3374 0.2461 0.2552 0.1806 0.1549 0.133 21.06%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.23 1.52 1.04 1.07 0.41 0.31 0.41 -
P/RPS 1.18 0.99 0.51 0.35 0.15 0.14 0.22 32.28%
P/EPS 16.31 13.21 7.27 4.80 3.02 8.14 4.74 22.85%
EY 6.13 7.57 13.75 20.81 33.10 12.29 21.10 -18.61%
DY 0.67 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.60 1.04 0.52 0.27 0.24 0.37 31.44%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 -
Price 1.86 1.88 1.16 0.91 0.63 0.32 0.40 -
P/RPS 0.98 1.23 0.57 0.30 0.23 0.14 0.21 29.25%
P/EPS 13.61 16.33 8.11 4.09 4.64 8.40 4.62 19.72%
EY 7.35 6.12 12.33 24.47 21.54 11.91 21.62 -16.45%
DY 0.81 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.98 1.16 0.44 0.41 0.25 0.36 28.07%

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