[TECHBASE] YoY TTM Result on 31-Jan-2020 [#2]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -10.31%
YoY- 88.08%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 237,912 193,886 307,208 363,675 339,374 302,546 394,591 -8.08%
PBT 47,924 -4,310 50,310 11,500 9,804 24,830 40,490 2.84%
Tax -6,655 -2,779 -6,704 -2,602 -4,168 -6,204 -7,662 -2.32%
NP 41,269 -7,089 43,606 8,898 5,636 18,626 32,828 3.88%
-
NP to SH 40,387 -5,724 39,968 6,109 3,248 15,408 27,692 6.48%
-
Tax Rate 13.89% - 13.33% 22.63% 42.51% 24.99% 18.92% -
Total Cost 196,643 200,975 263,602 354,777 333,738 283,920 361,763 -9.65%
-
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,557 5.29%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - 801 1,747 1,047 1,740 2,135 - -
Div Payout % - 0.00% 4.37% 17.14% 53.60% 13.86% - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 310,174 264,500 265,722 228,701 224,569 222,447 227,557 5.29%
NOSH 276,727 276,570 184,349 180,990 180,350 180,137 171,096 8.33%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 17.35% -3.66% 14.19% 2.45% 1.66% 6.16% 8.32% -
ROE 13.02% -2.16% 15.04% 2.67% 1.45% 6.93% 12.17% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 86.67 72.57 174.57 208.31 194.95 174.09 230.63 -15.04%
EPS 14.71 -2.14 22.71 3.50 1.87 8.87 16.19 -1.58%
DPS 0.00 0.30 1.00 0.60 1.00 1.25 0.00 -
NAPS 1.13 0.99 1.51 1.31 1.29 1.28 1.33 -2.67%
Adjusted Per Share Value based on latest NOSH - 180,990
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 79.00 64.38 102.00 120.75 112.68 100.46 131.02 -8.08%
EPS 13.41 -1.90 13.27 2.03 1.08 5.12 9.19 6.49%
DPS 0.00 0.27 0.58 0.35 0.58 0.71 0.00 -
NAPS 1.0299 0.8782 0.8823 0.7594 0.7457 0.7386 0.7556 5.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.48 0.405 1.03 0.715 0.555 0.625 1.41 -
P/RPS 0.55 0.56 0.59 0.34 0.28 0.36 0.61 -1.71%
P/EPS 3.26 -18.90 4.53 20.43 29.75 7.05 8.71 -15.10%
EY 30.65 -5.29 22.05 4.89 3.36 14.19 11.48 17.77%
DY 0.00 0.74 0.97 0.84 1.80 2.00 0.00 -
P/NAPS 0.42 0.41 0.68 0.55 0.43 0.49 1.06 -14.29%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 24/03/23 28/03/22 29/03/21 23/04/20 26/03/19 26/03/18 27/03/17 -
Price 0.445 0.69 0.93 0.495 0.585 0.65 1.38 -
P/RPS 0.51 0.95 0.53 0.24 0.30 0.37 0.60 -2.67%
P/EPS 3.02 -32.21 4.09 14.15 31.35 7.33 8.53 -15.88%
EY 33.06 -3.10 24.42 7.07 3.19 13.64 11.73 18.84%
DY 0.00 0.43 1.08 1.21 1.71 1.92 0.00 -
P/NAPS 0.39 0.70 0.62 0.38 0.45 0.51 1.04 -15.07%

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