[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 173.24%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 196,399 204,545 163,616 151,051 113,346 95,152 83,437 15.32%
PBT 21,609 21,805 15,940 15,390 9,911 5,683 1,719 52.42%
Tax -4,562 -4,339 -1,873 -3,400 -462 -250 -775 34.33%
NP 17,047 17,466 14,067 11,990 9,449 5,433 944 61.90%
-
NP to SH 14,088 14,745 12,312 10,599 8,308 4,793 1,389 47.07%
-
Tax Rate 21.11% 19.90% 11.75% 22.09% 4.66% 4.40% 45.08% -
Total Cost 179,352 187,079 149,549 139,061 103,897 89,719 82,493 13.80%
-
Net Worth 227,391 126,200 101,619 74,104 76,849 54,393 46,664 30.17%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - 1,617 1,604 - - - - -
Div Payout % - 10.97% 13.03% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 227,391 126,200 101,619 74,104 76,849 54,393 46,664 30.17%
NOSH 170,970 107,863 106,967 74,104 37,305 35,320 36,456 29.34%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.68% 8.54% 8.60% 7.94% 8.34% 5.71% 1.13% -
ROE 6.20% 11.68% 12.12% 14.30% 10.81% 8.81% 2.98% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 114.87 189.63 152.96 203.84 303.83 269.40 228.87 -10.84%
EPS 8.24 13.67 11.51 10.11 22.27 13.57 3.81 13.70%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.17 0.95 1.00 2.06 1.54 1.28 0.64%
Adjusted Per Share Value based on latest NOSH - 74,090
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 65.53 68.25 54.59 50.40 37.82 31.75 27.84 15.32%
EPS 4.70 4.92 4.11 3.54 2.77 1.60 0.46 47.25%
DPS 0.00 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.7587 0.4211 0.3391 0.2473 0.2564 0.1815 0.1557 30.17%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.41 2.23 1.52 1.04 1.07 0.41 0.31 -
P/RPS 1.23 1.18 0.99 0.51 0.35 0.15 0.14 43.59%
P/EPS 17.11 16.31 13.21 7.27 4.80 3.02 8.14 13.16%
EY 5.84 6.13 7.57 13.75 20.81 33.10 12.29 -11.65%
DY 0.00 0.67 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.91 1.60 1.04 0.52 0.27 0.24 28.06%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 -
Price 1.38 1.86 1.88 1.16 0.91 0.63 0.32 -
P/RPS 1.20 0.98 1.23 0.57 0.30 0.23 0.14 43.01%
P/EPS 16.75 13.61 16.33 8.11 4.09 4.64 8.40 12.17%
EY 5.97 7.35 6.12 12.33 24.47 21.54 11.91 -10.86%
DY 0.00 0.81 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.59 1.98 1.16 0.44 0.41 0.25 26.79%

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