[TECHBASE] YoY TTM Result on 31-Jan-2019 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -54.47%
YoY- -78.92%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Revenue 193,886 307,208 363,675 339,374 302,546 394,591 391,269 -11.03%
PBT -4,310 50,310 11,500 9,804 24,830 40,490 36,920 -
Tax -2,779 -6,704 -2,602 -4,168 -6,204 -7,662 -9,498 -18.50%
NP -7,089 43,606 8,898 5,636 18,626 32,828 27,422 -
-
NP to SH -5,724 39,968 6,109 3,248 15,408 27,692 23,205 -
-
Tax Rate - 13.33% 22.63% 42.51% 24.99% 18.92% 25.73% -
Total Cost 200,975 263,602 354,777 333,738 283,920 361,763 363,847 -9.41%
-
Net Worth 264,500 265,722 228,701 224,569 222,447 227,557 107,953 16.09%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Div 801 1,747 1,047 1,740 2,135 - 1,619 -11.05%
Div Payout % 0.00% 4.37% 17.14% 53.60% 13.86% - 6.98% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Net Worth 264,500 265,722 228,701 224,569 222,447 227,557 107,953 16.09%
NOSH 276,570 184,349 180,990 180,350 180,137 171,096 107,953 16.95%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
NP Margin -3.66% 14.19% 2.45% 1.66% 6.16% 8.32% 7.01% -
ROE -2.16% 15.04% 2.67% 1.45% 6.93% 12.17% 21.50% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 72.57 174.57 208.31 194.95 174.09 230.63 362.44 -23.49%
EPS -2.14 22.71 3.50 1.87 8.87 16.19 21.50 -
DPS 0.30 1.00 0.60 1.00 1.25 0.00 1.50 -23.50%
NAPS 0.99 1.51 1.31 1.29 1.28 1.33 1.00 -0.16%
Adjusted Per Share Value based on latest NOSH - 180,350
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
RPS 64.38 102.00 120.75 112.68 100.46 131.02 129.92 -11.03%
EPS -1.90 13.27 2.03 1.08 5.12 9.19 7.70 -
DPS 0.27 0.58 0.35 0.58 0.71 0.00 0.54 -10.90%
NAPS 0.8782 0.8823 0.7594 0.7457 0.7386 0.7556 0.3584 16.09%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 -
Price 0.405 1.03 0.715 0.555 0.625 1.41 2.23 -
P/RPS 0.56 0.59 0.34 0.28 0.36 0.61 0.62 -1.68%
P/EPS -18.90 4.53 20.43 29.75 7.05 8.71 10.37 -
EY -5.29 22.05 4.89 3.36 14.19 11.48 9.64 -
DY 0.74 0.97 0.84 1.80 2.00 0.00 0.67 1.66%
P/NAPS 0.41 0.68 0.55 0.43 0.49 1.06 2.23 -24.57%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 CAGR
Date 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 28/03/16 -
Price 0.69 0.93 0.495 0.585 0.65 1.38 1.86 -
P/RPS 0.95 0.53 0.24 0.30 0.37 0.60 0.51 10.91%
P/EPS -32.21 4.09 14.15 31.35 7.33 8.53 8.65 -
EY -3.10 24.42 7.07 3.19 13.64 11.73 11.56 -
DY 0.43 1.08 1.21 1.71 1.92 0.00 0.81 -10.00%
P/NAPS 0.70 0.62 0.38 0.45 0.51 1.04 1.86 -15.01%

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