[TECHBASE] YoY Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 44.02%
YoY- 19.66%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 348,510 402,737 350,340 294,113 235,545 189,498 184,463 11.17%
PBT 36,540 40,686 31,055 24,173 19,404 10,568 5,723 36.16%
Tax -9,143 -7,439 -7,032 -3,372 -2,242 268 -305 76.15%
NP 27,397 33,247 24,023 20,801 17,162 10,836 5,418 30.97%
-
NP to SH 22,780 28,349 20,772 18,487 15,449 9,961 5,956 25.02%
-
Tax Rate 25.02% 18.28% 22.64% 13.95% 11.55% -2.54% 5.33% -
Total Cost 321,113 369,490 326,317 273,312 218,383 178,662 179,045 10.21%
-
Net Worth 216,298 190,799 73,319 63,389 35,761 67,909 51,207 27.11%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 2,145 2,488 1,617 - - - - -
Div Payout % 9.42% 8.78% 7.79% - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 216,298 190,799 73,319 63,389 35,761 67,909 51,207 27.11%
NOSH 171,665 165,912 107,823 74,576 36,867 37,109 36,317 29.51%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 7.86% 8.26% 6.86% 7.07% 7.29% 5.72% 2.94% -
ROE 10.53% 14.86% 28.33% 29.16% 43.20% 14.67% 11.63% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 203.02 242.74 324.92 394.38 638.90 510.65 507.92 -14.16%
EPS 13.27 19.15 12.68 17.55 20.95 27.02 16.40 -3.46%
DPS 1.25 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.15 0.68 0.85 0.97 1.83 1.41 -1.85%
Adjusted Per Share Value based on latest NOSH - 74,569
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 116.29 134.38 116.90 98.13 78.59 63.23 61.55 11.17%
EPS 7.60 9.46 6.93 6.17 5.15 3.32 1.99 24.99%
DPS 0.72 0.83 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.7217 0.6366 0.2446 0.2115 0.1193 0.2266 0.1709 27.10%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 1.28 1.48 2.59 1.52 1.94 0.81 0.34 -
P/RPS 0.63 0.61 0.80 0.39 0.30 0.16 0.07 44.17%
P/EPS 9.65 8.66 13.44 6.13 4.63 3.02 2.07 29.21%
EY 10.37 11.55 7.44 16.31 21.60 33.14 48.24 -22.58%
DY 0.98 1.01 0.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.29 3.81 1.79 2.00 0.44 0.24 27.24%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/09/17 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 -
Price 1.15 1.49 2.44 1.63 1.06 0.86 0.34 -
P/RPS 0.57 0.61 0.75 0.41 0.17 0.17 0.07 41.79%
P/EPS 8.67 8.72 12.67 6.58 2.53 3.20 2.07 26.93%
EY 11.54 11.47 7.90 15.21 39.53 31.21 48.24 -21.19%
DY 1.09 1.01 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.30 3.59 1.92 1.09 0.47 0.24 24.84%

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