[TECHBASE] YoY TTM Result on 31-Jan-2014 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 11.6%
YoY- 36.28%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 394,591 391,269 306,678 273,250 207,733 195,511 151,846 17.23%
PBT 40,490 36,920 24,723 24,848 14,849 10,061 3,069 53.65%
Tax -7,662 -9,498 -1,845 -5,255 -138 -95 -1,651 29.12%
NP 32,828 27,422 22,878 19,593 14,711 9,966 1,418 68.74%
-
NP to SH 27,692 23,205 20,269 17,613 12,924 9,285 1,904 56.17%
-
Tax Rate 18.92% 25.73% 7.46% 21.15% 0.93% 0.94% 53.80% -
Total Cost 361,763 363,847 283,800 253,657 193,022 185,545 150,428 15.73%
-
Net Worth 227,557 107,953 101,647 74,090 72,144 56,064 46,605 30.21%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - 1,619 1,604 - - - - -
Div Payout % - 6.98% 7.92% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 227,557 107,953 101,647 74,090 72,144 56,064 46,605 30.21%
NOSH 171,096 107,953 106,996 74,090 35,021 36,405 36,410 29.39%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.32% 7.01% 7.46% 7.17% 7.08% 5.10% 0.93% -
ROE 12.17% 21.50% 19.94% 23.77% 17.91% 16.56% 4.09% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 230.63 362.44 286.62 368.81 593.16 537.04 417.04 -9.39%
EPS 16.19 21.50 18.94 23.77 36.90 25.50 5.23 20.70%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 0.95 1.00 2.06 1.54 1.28 0.64%
Adjusted Per Share Value based on latest NOSH - 74,090
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 131.66 130.55 102.33 91.17 69.31 65.24 50.67 17.23%
EPS 9.24 7.74 6.76 5.88 4.31 3.10 0.64 55.98%
DPS 0.00 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.7593 0.3602 0.3392 0.2472 0.2407 0.1871 0.1555 30.21%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.41 2.23 1.52 1.04 1.07 0.41 0.31 -
P/RPS 0.61 0.62 0.53 0.28 0.18 0.08 0.07 43.40%
P/EPS 8.71 10.37 8.02 4.37 2.90 1.61 5.93 6.61%
EY 11.48 9.64 12.46 22.86 34.49 62.21 16.87 -6.20%
DY 0.00 0.67 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.23 1.60 1.04 0.52 0.27 0.24 28.06%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 27/03/17 28/03/16 27/03/15 21/03/14 26/03/13 30/03/12 28/03/11 -
Price 1.38 1.86 1.88 1.16 0.91 0.63 0.32 -
P/RPS 0.60 0.51 0.66 0.31 0.15 0.12 0.08 39.86%
P/EPS 8.53 8.65 9.92 4.88 2.47 2.47 6.12 5.68%
EY 11.73 11.56 10.08 20.49 40.55 40.48 16.34 -5.36%
DY 0.00 0.81 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.86 1.98 1.16 0.44 0.41 0.25 26.79%

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