[TECHBASE] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 8.2%
YoY- 309.87%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 320,066 279,700 209,998 196,954 164,429 146,015 160,347 12.20%
PBT 27,193 23,649 14,749 10,806 3,675 8,566 -357 -
Tax -3,746 -4,382 -21 285 -1,659 -3,591 208 -
NP 23,447 19,267 14,728 11,091 2,016 4,975 -149 -
-
NP to SH 20,130 17,142 13,057 10,046 2,451 5,558 388 93.06%
-
Tax Rate 13.78% 18.53% 0.14% -2.64% 45.14% 41.92% - -
Total Cost 296,619 260,433 195,270 185,863 162,413 141,040 160,496 10.77%
-
Net Worth 104,362 74,318 78,108 59,025 48,810 40,777 36,048 19.37%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 1,604 - - - - - - -
Div Payout % 7.97% - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 104,362 74,318 78,108 59,025 48,810 40,777 36,048 19.37%
NOSH 107,589 74,318 36,843 36,891 36,425 36,408 36,412 19.78%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.33% 6.89% 7.01% 5.63% 1.23% 3.41% -0.09% -
ROE 19.29% 23.07% 16.72% 17.02% 5.02% 13.63% 1.08% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 297.49 376.35 569.97 533.88 451.41 401.05 440.36 -6.32%
EPS 18.71 23.07 35.44 27.23 6.73 15.27 1.07 61.07%
DPS 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 2.12 1.60 1.34 1.12 0.99 -0.33%
Adjusted Per Share Value based on latest NOSH - 36,891
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 106.27 92.87 69.73 65.40 54.60 48.48 53.24 12.20%
EPS 6.68 5.69 4.34 3.34 0.81 1.85 0.13 92.75%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.2468 0.2593 0.196 0.1621 0.1354 0.1197 19.37%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 1.72 1.40 1.32 0.62 0.33 0.39 0.28 -
P/RPS 0.58 0.37 0.23 0.12 0.07 0.10 0.06 45.92%
P/EPS 9.19 6.07 3.72 2.28 4.90 2.55 26.28 -16.05%
EY 10.88 16.48 26.85 43.92 20.39 39.14 3.81 19.10%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.40 0.62 0.39 0.25 0.35 0.28 35.95%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 23/06/15 23/06/14 24/06/13 26/06/12 27/06/11 28/06/10 29/06/09 -
Price 2.16 1.81 2.10 0.63 0.31 0.40 0.25 -
P/RPS 0.73 0.48 0.37 0.12 0.07 0.10 0.06 51.62%
P/EPS 11.54 7.85 5.93 2.31 4.61 2.62 23.46 -11.14%
EY 8.66 12.74 16.88 43.22 21.71 38.16 4.26 12.54%
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.81 0.99 0.39 0.23 0.36 0.25 43.98%

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