[TECHBND] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[TECHBND] TECHBOND GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 28.17%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
TECHBND's Result
TECHBND's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 151,129 121,938 93,241 83,110 73,910 77,535 23,221 36.60%
PBT 19,422 11,754 16,204 13,563 13,805 8,652 5,059 25.10%
Tax -4,028 -2,160 -1,852 -3,215 -3,280 -2,754 -1,176 22.75%
NP 15,394 9,594 14,352 10,348 10,525 5,898 3,883 25.77%
-
NP to SH 15,394 9,594 14,352 10,348 10,525 5,898 3,883 25.77%
-
Tax Rate 20.74% 18.38% 11.43% 23.70% 23.76% 31.83% 23.25% -
Total Cost 135,735 112,344 78,889 72,762 63,385 71,637 19,338 38.33%
-
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 12,989 2,646 - 2,646 2,302 - - -
Div Payout % 84.38% 27.59% - 25.58% 21.87% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 208,599 174,865 164,113 148,230 140,431 128,800 89,868 15.05%
NOSH 632,121 530,052 529,397 529,397 230,776 230,000 169,563 24.49%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.19% 7.87% 15.39% 12.45% 14.24% 7.61% 16.72% -
ROE 7.38% 5.49% 8.75% 6.98% 7.49% 4.58% 4.32% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.91 23.01 17.61 15.70 32.10 33.71 13.69 9.73%
EPS 2.44 1.81 2.71 1.95 4.57 2.56 2.29 1.06%
DPS 2.05 0.50 0.00 0.50 1.00 0.00 0.00 -
NAPS 0.33 0.33 0.31 0.28 0.61 0.56 0.53 -7.58%
Adjusted Per Share Value based on latest NOSH - 529,397
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 21.86 17.64 13.49 12.02 10.69 11.22 3.36 36.59%
EPS 2.23 1.39 2.08 1.50 1.52 0.85 0.56 25.87%
DPS 1.88 0.38 0.00 0.38 0.33 0.00 0.00 -
NAPS 0.3017 0.2529 0.2374 0.2144 0.2031 0.1863 0.13 15.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.415 0.445 0.33 0.465 1.24 0.705 0.00 -
P/RPS 1.74 1.93 1.87 2.96 3.86 2.09 0.00 -
P/EPS 17.04 24.58 12.17 23.79 27.12 27.49 0.00 -
EY 5.87 4.07 8.22 4.20 3.69 3.64 0.00 -
DY 4.95 1.12 0.00 1.08 0.81 0.00 0.00 -
P/NAPS 1.26 1.35 1.06 1.66 2.03 1.26 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 30/11/23 23/11/22 24/11/21 25/11/20 28/11/19 - -
Price 0.375 0.40 0.395 0.45 1.34 0.885 0.00 -
P/RPS 1.57 1.74 2.24 2.87 4.17 2.63 0.00 -
P/EPS 15.40 22.09 14.57 23.02 29.31 34.51 0.00 -
EY 6.49 4.53 6.86 4.34 3.41 2.90 0.00 -
DY 5.48 1.25 0.00 1.11 0.75 0.00 0.00 -
P/NAPS 1.14 1.21 1.27 1.61 2.20 1.58 0.00 -

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