[TECHBASE] YoY TTM Result on 31-Jul-2013 [#4]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 17.35%
YoY- 62.84%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 402,737 350,340 294,113 235,545 189,539 183,797 136,875 19.68%
PBT 40,686 31,055 24,173 19,369 10,621 6,096 5,506 39.51%
Tax -7,439 -7,032 -3,372 -2,317 74 -620 -2,104 23.40%
NP 33,247 24,023 20,801 17,052 10,695 5,476 3,402 46.16%
-
NP to SH 28,349 20,772 18,556 15,322 9,409 5,880 3,666 40.57%
-
Tax Rate 18.28% 22.64% 13.95% 11.96% -0.70% 10.17% 38.21% -
Total Cost 369,490 326,317 273,312 218,493 178,844 178,321 133,473 18.47%
-
Net Worth 190,590 107,912 74,569 83,686 61,972 51,026 42,299 28.48%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 1,619 1,604 - - - - - -
Div Payout % 5.71% 7.73% - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 190,590 107,912 74,569 83,686 61,972 51,026 42,299 28.48%
NOSH 165,730 107,912 74,569 36,866 37,109 36,189 30,000 32.92%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 8.26% 6.86% 7.07% 7.24% 5.64% 2.98% 2.49% -
ROE 14.87% 19.25% 24.88% 18.31% 15.18% 11.52% 8.67% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 243.01 324.65 394.42 638.91 510.76 507.88 456.25 -9.95%
EPS 17.11 19.25 24.88 41.56 25.35 16.25 12.22 5.76%
DPS 0.98 1.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.00 1.00 2.27 1.67 1.41 1.41 -3.33%
Adjusted Per Share Value based on latest NOSH - 36,866
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 133.72 116.33 97.66 78.21 62.93 61.03 45.45 19.68%
EPS 9.41 6.90 6.16 5.09 3.12 1.95 1.22 40.51%
DPS 0.54 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6328 0.3583 0.2476 0.2779 0.2058 0.1694 0.1405 28.47%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.48 2.59 1.52 1.94 0.81 0.34 0.41 -
P/RPS 0.61 0.80 0.39 0.30 0.16 0.07 0.09 37.52%
P/EPS 8.65 13.46 6.11 4.67 3.19 2.09 3.36 17.05%
EY 11.56 7.43 16.37 21.42 31.30 47.79 29.80 -14.58%
DY 0.66 0.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.59 1.52 0.85 0.49 0.24 0.29 28.21%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/16 29/09/15 29/09/14 26/09/13 25/09/12 23/09/11 28/09/10 -
Price 1.49 2.44 1.63 1.06 0.86 0.34 0.43 -
P/RPS 0.61 0.75 0.41 0.17 0.17 0.07 0.09 37.52%
P/EPS 8.71 12.68 6.55 2.55 3.39 2.09 3.52 16.28%
EY 11.48 7.89 15.27 39.21 29.48 47.79 28.42 -14.01%
DY 0.66 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.44 1.63 0.47 0.51 0.24 0.30 27.65%

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