[TECHBASE] YoY TTM Result on 31-Oct-2014 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 8.2%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 326,320 385,582 375,315 307,256 252,805 192,168 191,733 9.25%
PBT 31,384 38,332 35,276 26,024 20,442 12,661 7,855 25.94%
Tax -8,192 -6,642 -8,304 -3,740 -2,800 39 -536 57.46%
NP 23,192 31,690 26,972 22,284 17,642 12,700 7,319 21.17%
-
NP to SH 18,682 27,061 23,100 20,077 15,782 10,962 7,352 16.79%
-
Tax Rate 26.10% 17.33% 23.54% 14.37% 13.70% -0.31% 6.82% -
Total Cost 303,128 353,892 348,343 284,972 235,163 179,468 184,414 8.62%
-
Net Worth 222,426 218,074 107,184 75,630 73,705 66,019 52,481 27.18%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 2,135 1,619 1,604 - - - - -
Div Payout % 11.43% 5.98% 6.95% - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 222,426 218,074 107,184 75,630 73,705 66,019 52,481 27.18%
NOSH 180,053 170,370 107,184 75,630 80,249 36,882 36,445 30.47%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.11% 8.22% 7.19% 7.25% 6.98% 6.61% 3.82% -
ROE 8.40% 12.41% 21.55% 26.55% 21.41% 16.60% 14.01% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 187.79 226.32 350.16 406.26 342.99 521.03 526.08 -15.76%
EPS 10.75 15.88 21.55 26.55 21.41 29.72 20.17 -9.94%
DPS 1.25 0.95 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.00 1.00 1.00 1.79 1.44 -1.94%
Adjusted Per Share Value based on latest NOSH - 75,630
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 108.88 128.65 125.23 102.52 84.35 64.12 63.97 9.25%
EPS 6.23 9.03 7.71 6.70 5.27 3.66 2.45 16.81%
DPS 0.71 0.54 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.7422 0.7276 0.3576 0.2524 0.2459 0.2203 0.1751 27.18%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.23 1.59 2.54 1.68 1.12 0.83 0.35 -
P/RPS 0.65 0.70 0.73 0.41 0.33 0.16 0.07 44.92%
P/EPS 11.44 10.01 11.79 6.33 5.23 2.79 1.74 36.83%
EY 8.74 9.99 8.48 15.80 19.12 35.81 57.64 -26.95%
DY 1.02 0.60 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.24 2.54 1.68 1.12 0.46 0.24 25.96%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 16/12/16 10/12/15 10/12/14 12/12/13 21/12/12 16/12/11 -
Price 0.86 1.50 2.66 1.69 1.15 0.82 0.38 -
P/RPS 0.46 0.66 0.76 0.42 0.34 0.16 0.07 36.82%
P/EPS 8.00 9.44 12.34 6.37 5.37 2.76 1.88 27.27%
EY 12.50 10.59 8.10 15.71 18.62 36.25 53.09 -21.40%
DY 1.45 0.63 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.17 2.66 1.69 1.15 0.46 0.26 17.07%

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