[TECHBASE] YoY TTM Result on 31-Oct-2012 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
21-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 16.51%
YoY- 49.1%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 375,315 307,256 252,805 192,168 191,733 136,232 145,888 17.04%
PBT 35,276 26,024 20,442 12,661 7,855 3,097 5,827 34.98%
Tax -8,304 -3,740 -2,800 39 -536 -1,436 -2,673 20.78%
NP 26,972 22,284 17,642 12,700 7,319 1,661 3,154 42.97%
-
NP to SH 23,100 20,077 15,782 10,962 7,352 1,999 3,913 34.41%
-
Tax Rate 23.54% 14.37% 13.70% -0.31% 6.82% 46.37% 45.87% -
Total Cost 348,343 284,972 235,163 179,468 184,414 134,571 142,734 16.02%
-
Net Worth 107,184 75,630 73,705 66,019 52,481 45,966 38,962 18.36%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 1,604 - - - - - - -
Div Payout % 6.95% - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 107,184 75,630 73,705 66,019 52,481 45,966 38,962 18.36%
NOSH 107,184 75,630 80,249 36,882 36,445 36,481 36,413 19.70%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.19% 7.25% 6.98% 6.61% 3.82% 1.22% 2.16% -
ROE 21.55% 26.55% 21.41% 16.60% 14.01% 4.35% 10.04% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 350.16 406.26 342.99 521.03 526.08 373.43 400.64 -2.21%
EPS 21.55 26.55 21.41 29.72 20.17 5.48 10.75 12.28%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.79 1.44 1.26 1.07 -1.12%
Adjusted Per Share Value based on latest NOSH - 36,882
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 125.23 102.52 84.35 64.12 63.97 45.46 48.68 17.04%
EPS 7.71 6.70 5.27 3.66 2.45 0.67 1.31 34.35%
DPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3576 0.2524 0.2459 0.2203 0.1751 0.1534 0.13 18.36%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.54 1.68 1.12 0.83 0.35 0.36 0.28 -
P/RPS 0.73 0.41 0.33 0.16 0.07 0.10 0.07 47.78%
P/EPS 11.79 6.33 5.23 2.79 1.74 6.57 2.61 28.55%
EY 8.48 15.80 19.12 35.81 57.64 15.22 38.38 -22.23%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.68 1.12 0.46 0.24 0.29 0.26 46.18%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 23/12/10 29/12/09 -
Price 2.66 1.69 1.15 0.82 0.38 0.38 0.28 -
P/RPS 0.76 0.42 0.34 0.16 0.07 0.10 0.07 48.77%
P/EPS 12.34 6.37 5.37 2.76 1.88 6.93 2.61 29.53%
EY 8.10 15.71 18.62 36.25 53.09 14.42 38.38 -22.83%
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.69 1.15 0.46 0.26 0.30 0.26 47.31%

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