[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 186.76%
YoY- -52.33%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 153,487 186,780 187,115 150,435 196,399 204,545 163,616 -1.05%
PBT 30,515 4,996 5,826 9,899 21,609 21,805 15,940 11.41%
Tax -4,365 -1,681 -2,261 -1,623 -4,562 -4,339 -1,873 15.12%
NP 26,150 3,315 3,565 8,276 17,047 17,466 14,067 10.87%
-
NP to SH 24,079 1,739 1,647 6,716 14,088 14,745 12,312 11.81%
-
Tax Rate 14.30% 33.65% 38.81% 16.40% 21.11% 19.90% 11.75% -
Total Cost 127,337 183,465 183,550 142,159 179,352 187,079 149,549 -2.64%
-
Net Worth 265,722 228,701 224,569 222,447 227,391 126,200 101,619 17.35%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - 523 870 - - 1,617 1,604 -
Div Payout % - 30.12% 52.85% - - 10.97% 13.03% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 265,722 228,701 224,569 222,447 227,391 126,200 101,619 17.35%
NOSH 184,349 180,990 180,350 180,137 170,970 107,863 106,967 9.48%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 17.04% 1.77% 1.91% 5.50% 8.68% 8.54% 8.60% -
ROE 9.06% 0.76% 0.73% 3.02% 6.20% 11.68% 12.12% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 87.22 106.99 107.48 86.56 114.87 189.63 152.96 -8.92%
EPS 13.68 1.00 0.95 3.86 8.24 13.67 11.51 2.91%
DPS 0.00 0.30 0.50 0.00 0.00 1.50 1.50 -
NAPS 1.51 1.31 1.29 1.28 1.33 1.17 0.95 8.02%
Adjusted Per Share Value based on latest NOSH - 180,137
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 50.96 62.02 62.13 49.95 65.21 67.92 54.33 -1.06%
EPS 8.00 0.58 0.55 2.23 4.68 4.90 4.09 11.81%
DPS 0.00 0.17 0.29 0.00 0.00 0.54 0.53 -
NAPS 0.8823 0.7594 0.7457 0.7386 0.755 0.419 0.3374 17.35%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.03 0.715 0.555 0.625 1.41 2.23 1.52 -
P/RPS 1.18 0.67 0.52 0.72 1.23 1.18 0.99 2.96%
P/EPS 7.53 71.78 58.66 16.17 17.11 16.31 13.21 -8.93%
EY 13.28 1.39 1.70 6.18 5.84 6.13 7.57 9.81%
DY 0.00 0.42 0.90 0.00 0.00 0.67 0.99 -
P/NAPS 0.68 0.55 0.43 0.49 1.06 1.91 1.60 -13.27%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 28/03/16 27/03/15 -
Price 0.93 0.495 0.585 0.65 1.38 1.86 1.88 -
P/RPS 1.07 0.46 0.54 0.75 1.20 0.98 1.23 -2.29%
P/EPS 6.80 49.69 61.83 16.82 16.75 13.61 16.33 -13.57%
EY 14.71 2.01 1.62 5.95 5.97 7.35 6.12 15.72%
DY 0.00 0.61 0.85 0.00 0.00 0.81 0.80 -
P/NAPS 0.62 0.38 0.45 0.51 1.04 1.59 1.98 -17.58%

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