[TECHBASE] YoY TTM Result on 31-Jan-2018 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -17.52%
YoY- -44.36%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 307,208 363,675 339,374 302,546 394,591 391,269 306,678 0.02%
PBT 50,310 11,500 9,804 24,830 40,490 36,920 24,723 12.55%
Tax -6,704 -2,602 -4,168 -6,204 -7,662 -9,498 -1,845 23.96%
NP 43,606 8,898 5,636 18,626 32,828 27,422 22,878 11.33%
-
NP to SH 39,968 6,109 3,248 15,408 27,692 23,205 20,269 11.97%
-
Tax Rate 13.33% 22.63% 42.51% 24.99% 18.92% 25.73% 7.46% -
Total Cost 263,602 354,777 333,738 283,920 361,763 363,847 283,800 -1.22%
-
Net Worth 265,722 228,701 224,569 222,447 227,557 107,953 101,647 17.35%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 1,747 1,047 1,740 2,135 - 1,619 1,604 1.43%
Div Payout % 4.37% 17.14% 53.60% 13.86% - 6.98% 7.92% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 265,722 228,701 224,569 222,447 227,557 107,953 101,647 17.35%
NOSH 184,349 180,990 180,350 180,137 171,096 107,953 106,996 9.48%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 14.19% 2.45% 1.66% 6.16% 8.32% 7.01% 7.46% -
ROE 15.04% 2.67% 1.45% 6.93% 12.17% 21.50% 19.94% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 174.57 208.31 194.95 174.09 230.63 362.44 286.62 -7.92%
EPS 22.71 3.50 1.87 8.87 16.19 21.50 18.94 3.06%
DPS 1.00 0.60 1.00 1.25 0.00 1.50 1.50 -6.52%
NAPS 1.51 1.31 1.29 1.28 1.33 1.00 0.95 8.02%
Adjusted Per Share Value based on latest NOSH - 180,137
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 102.00 120.75 112.68 100.46 131.02 129.92 101.83 0.02%
EPS 13.27 2.03 1.08 5.12 9.19 7.70 6.73 11.96%
DPS 0.58 0.35 0.58 0.71 0.00 0.54 0.53 1.51%
NAPS 0.8823 0.7594 0.7457 0.7386 0.7556 0.3584 0.3375 17.35%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.03 0.715 0.555 0.625 1.41 2.23 1.52 -
P/RPS 0.59 0.34 0.28 0.36 0.61 0.62 0.53 1.80%
P/EPS 4.53 20.43 29.75 7.05 8.71 10.37 8.02 -9.07%
EY 22.05 4.89 3.36 14.19 11.48 9.64 12.46 9.97%
DY 0.97 0.84 1.80 2.00 0.00 0.67 0.99 -0.33%
P/NAPS 0.68 0.55 0.43 0.49 1.06 2.23 1.60 -13.27%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 28/03/16 27/03/15 -
Price 0.93 0.495 0.585 0.65 1.38 1.86 1.88 -
P/RPS 0.53 0.24 0.30 0.37 0.60 0.51 0.66 -3.58%
P/EPS 4.09 14.15 31.35 7.33 8.53 8.65 9.92 -13.71%
EY 24.42 7.07 3.19 13.64 11.73 11.56 10.08 15.87%
DY 1.08 1.21 1.71 1.92 0.00 0.81 0.80 5.12%
P/NAPS 0.62 0.38 0.45 0.51 1.04 1.86 1.98 -17.58%

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