[TECHBASE] YoY Cumulative Quarter Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -11.0%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 120,377 119,844 153,487 186,780 187,115 150,435 196,399 -7.83%
PBT 37,947 4,996 30,515 4,996 5,826 9,899 21,609 9.83%
Tax -4,224 -3,219 -4,365 -1,681 -2,261 -1,623 -4,562 -1.27%
NP 33,723 1,777 26,150 3,315 3,565 8,276 17,047 12.03%
-
NP to SH 33,322 1,494 24,079 1,739 1,647 6,716 14,088 15.42%
-
Tax Rate 11.13% 64.43% 14.30% 33.65% 38.81% 16.40% 21.11% -
Total Cost 86,654 118,067 127,337 183,465 183,550 142,159 179,352 -11.41%
-
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,391 5.30%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - 523 870 - - -
Div Payout % - - - 30.12% 52.85% - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,391 5.30%
NOSH 276,727 276,570 184,349 180,990 180,350 180,137 170,970 8.35%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 28.01% 1.48% 17.04% 1.77% 1.91% 5.50% 8.68% -
ROE 10.74% 0.56% 9.06% 0.76% 0.73% 3.02% 6.20% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 43.85 44.86 87.22 106.99 107.48 86.56 114.87 -14.82%
EPS 12.14 0.56 13.68 1.00 0.95 3.86 8.24 6.66%
DPS 0.00 0.00 0.00 0.30 0.50 0.00 0.00 -
NAPS 1.13 0.99 1.51 1.31 1.29 1.28 1.33 -2.67%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 39.97 39.79 50.96 62.02 62.13 49.95 65.21 -7.83%
EPS 11.06 0.50 8.00 0.58 0.55 2.23 4.68 15.40%
DPS 0.00 0.00 0.00 0.17 0.29 0.00 0.00 -
NAPS 1.0299 0.8782 0.8823 0.7594 0.7457 0.7386 0.755 5.30%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.48 0.405 1.03 0.715 0.555 0.625 1.41 -
P/RPS 1.09 0.90 1.18 0.67 0.52 0.72 1.23 -1.99%
P/EPS 3.95 72.43 7.53 71.78 58.66 16.17 17.11 -21.66%
EY 25.29 1.38 13.28 1.39 1.70 6.18 5.84 27.65%
DY 0.00 0.00 0.00 0.42 0.90 0.00 0.00 -
P/NAPS 0.42 0.41 0.68 0.55 0.43 0.49 1.06 -14.29%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 24/03/23 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 -
Price 0.445 0.69 0.93 0.495 0.585 0.65 1.38 -
P/RPS 1.01 1.54 1.07 0.46 0.54 0.75 1.20 -2.83%
P/EPS 3.67 123.39 6.80 49.69 61.83 16.82 16.75 -22.34%
EY 27.28 0.81 14.71 2.01 1.62 5.95 5.97 28.80%
DY 0.00 0.00 0.00 0.61 0.85 0.00 0.00 -
P/NAPS 0.39 0.70 0.62 0.38 0.45 0.51 1.04 -15.07%

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