[TECHBASE] YoY TTM Result on 31-Jan-2013 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 17.9%
YoY- 39.19%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 391,269 306,678 273,250 207,733 195,511 151,846 145,834 17.87%
PBT 36,920 24,723 24,848 14,849 10,061 3,069 7,887 29.32%
Tax -9,498 -1,845 -5,255 -138 -95 -1,651 -3,120 20.37%
NP 27,422 22,878 19,593 14,711 9,966 1,418 4,767 33.83%
-
NP to SH 23,205 20,269 17,613 12,924 9,285 1,904 5,580 26.79%
-
Tax Rate 25.73% 7.46% 21.15% 0.93% 0.94% 53.80% 39.56% -
Total Cost 363,847 283,800 253,657 193,022 185,545 150,428 141,067 17.09%
-
Net Worth 107,953 101,647 74,090 72,144 56,064 46,605 40,063 17.95%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 1,619 1,604 - - - - - -
Div Payout % 6.98% 7.92% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 107,953 101,647 74,090 72,144 56,064 46,605 40,063 17.95%
NOSH 107,953 106,996 74,090 35,021 36,405 36,410 36,421 19.84%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.01% 7.46% 7.17% 7.08% 5.10% 0.93% 3.27% -
ROE 21.50% 19.94% 23.77% 17.91% 16.56% 4.09% 13.93% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 362.44 286.62 368.81 593.16 537.04 417.04 400.41 -1.64%
EPS 21.50 18.94 23.77 36.90 25.50 5.23 15.32 5.80%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.95 1.00 2.06 1.54 1.28 1.10 -1.57%
Adjusted Per Share Value based on latest NOSH - 35,021
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 130.40 102.21 91.07 69.23 65.16 50.61 48.60 17.87%
EPS 7.73 6.76 5.87 4.31 3.09 0.63 1.86 26.78%
DPS 0.54 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3388 0.2469 0.2404 0.1869 0.1553 0.1335 17.95%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.23 1.52 1.04 1.07 0.41 0.31 0.41 -
P/RPS 0.62 0.53 0.28 0.18 0.08 0.07 0.10 35.52%
P/EPS 10.37 8.02 4.37 2.90 1.61 5.93 2.68 25.28%
EY 9.64 12.46 22.86 34.49 62.21 16.87 37.37 -20.20%
DY 0.67 0.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.60 1.04 0.52 0.27 0.24 0.37 34.88%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 26/03/10 -
Price 1.86 1.88 1.16 0.91 0.63 0.32 0.40 -
P/RPS 0.51 0.66 0.31 0.15 0.12 0.08 0.10 31.18%
P/EPS 8.65 9.92 4.88 2.47 2.47 6.12 2.61 22.09%
EY 11.56 10.08 20.49 40.55 40.48 16.34 38.30 -18.09%
DY 0.81 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.98 1.16 0.44 0.41 0.25 0.36 31.46%

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