[TECHBASE] YoY TTM Result on 30-Apr-2017 [#3]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
30-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- -7.36%
YoY- 4.47%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 354,492 334,299 310,872 383,362 397,484 320,066 279,700 4.02%
PBT 6,246 5,664 22,842 39,717 36,779 27,193 23,649 -19.88%
Tax -3,270 -3,743 -5,513 -9,618 -7,747 -3,746 -4,382 -4.75%
NP 2,976 1,921 17,329 30,099 29,032 23,447 19,267 -26.72%
-
NP to SH 973 -96 14,312 25,654 24,557 20,130 17,142 -37.98%
-
Tax Rate 52.35% 66.08% 24.14% 24.22% 21.06% 13.78% 18.53% -
Total Cost 351,516 332,378 293,543 353,263 368,452 296,619 260,433 5.12%
-
Net Worth 223,523 222,828 222,492 232,369 108,490 104,362 74,318 20.12%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 1,047 1,740 - 2,135 1,619 1,604 - -
Div Payout % 107.61% 0.00% - 8.33% 6.59% 7.97% - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 223,523 222,828 222,492 232,369 108,490 104,362 74,318 20.12%
NOSH 180,990 180,350 180,337 170,860 108,490 107,589 74,318 15.97%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 0.84% 0.57% 5.57% 7.85% 7.30% 7.33% 6.89% -
ROE 0.44% -0.04% 6.43% 11.04% 22.64% 19.29% 23.07% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 203.00 192.03 178.85 224.37 366.38 297.49 376.35 -9.76%
EPS 0.56 -0.06 8.23 15.01 22.64 18.71 23.07 -46.16%
DPS 0.60 1.00 0.00 1.25 1.50 1.49 0.00 -
NAPS 1.28 1.28 1.28 1.36 1.00 0.97 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 170,860
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 117.70 111.00 103.22 127.29 131.98 106.27 92.87 4.02%
EPS 0.32 -0.03 4.75 8.52 8.15 6.68 5.69 -38.07%
DPS 0.35 0.58 0.00 0.71 0.54 0.53 0.00 -
NAPS 0.7422 0.7399 0.7388 0.7716 0.3602 0.3465 0.2468 20.12%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.51 0.57 0.695 1.49 1.87 1.72 1.40 -
P/RPS 0.25 0.30 0.39 0.66 0.51 0.58 0.37 -6.31%
P/EPS 91.53 -1,033.63 8.44 9.92 8.26 9.19 6.07 57.11%
EY 1.09 -0.10 11.85 10.08 12.10 10.88 16.48 -36.38%
DY 1.18 1.75 0.00 0.84 0.80 0.87 0.00 -
P/NAPS 0.40 0.45 0.54 1.10 1.87 1.77 1.40 -18.82%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 01/07/20 26/06/19 29/06/18 30/06/17 24/06/16 23/06/15 23/06/14 -
Price 0.53 0.51 0.70 1.55 1.42 2.16 1.81 -
P/RPS 0.26 0.27 0.39 0.69 0.39 0.73 0.48 -9.70%
P/EPS 95.12 -924.83 8.50 10.32 6.27 11.54 7.85 51.49%
EY 1.05 -0.11 11.76 9.69 15.94 8.66 12.74 -34.00%
DY 1.13 1.96 0.00 0.81 1.06 0.69 0.00 -
P/NAPS 0.41 0.40 0.55 1.14 1.42 2.23 1.81 -21.90%

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