[TECHBASE] YoY TTM Result on 31-Oct-2019 [#1]

Stock
[TECHBASE] TECHBASE INDUSTRIES BERHAD
Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 13.21%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TECHBASE's Result
TECHBASE's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 236,703 201,375 326,365 367,624 331,860 326,320 385,582 -7.80%
PBT 28,337 3,569 40,236 13,546 12,441 31,384 38,332 -4.90%
Tax -7,676 -2,391 -5,936 -3,502 -3,644 -8,192 -6,642 2.43%
NP 20,661 1,178 34,300 10,044 8,797 23,192 31,690 -6.87%
-
NP to SH 18,575 2,124 30,905 6,811 7,134 18,682 27,061 -6.07%
-
Tax Rate 27.09% 66.99% 14.75% 25.85% 29.29% 26.10% 17.33% -
Total Cost 216,042 200,197 292,065 357,580 323,063 303,128 353,892 -7.89%
-
Net Worth 293,276 261,828 262,092 230,256 226,310 222,426 218,074 5.05%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - 801 2,271 1,393 870 2,135 1,619 -
Div Payout % - 37.74% 7.35% 20.46% 12.20% 11.43% 5.98% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 293,276 261,828 262,092 230,256 226,310 222,426 218,074 5.05%
NOSH 276,727 276,570 182,810 180,977 180,350 180,053 170,370 8.41%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 8.73% 0.58% 10.51% 2.73% 2.65% 7.11% 8.22% -
ROE 6.33% 0.81% 11.79% 2.96% 3.15% 8.40% 12.41% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 86.36 75.37 186.78 210.75 190.63 187.79 226.32 -14.82%
EPS 6.78 0.79 17.69 3.90 4.10 10.75 15.88 -13.21%
DPS 0.00 0.30 1.30 0.80 0.50 1.25 0.95 -
NAPS 1.07 0.98 1.50 1.32 1.30 1.28 1.28 -2.94%
Adjusted Per Share Value based on latest NOSH - 180,977
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 78.98 67.19 108.90 122.66 110.73 108.88 128.65 -7.80%
EPS 6.20 0.71 10.31 2.27 2.38 6.23 9.03 -6.07%
DPS 0.00 0.27 0.76 0.47 0.29 0.71 0.54 -
NAPS 0.9786 0.8736 0.8745 0.7683 0.7551 0.7422 0.7276 5.06%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.41 0.45 1.47 0.915 0.59 1.23 1.59 -
P/RPS 0.47 0.60 0.79 0.43 0.31 0.65 0.70 -6.42%
P/EPS 6.05 56.60 8.31 23.43 14.40 11.44 10.01 -8.04%
EY 16.53 1.77 12.03 4.27 6.95 8.74 9.99 8.75%
DY 0.00 0.67 0.88 0.87 0.85 1.02 0.60 -
P/NAPS 0.38 0.46 0.98 0.69 0.45 0.96 1.24 -17.88%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 30/12/22 23/12/21 16/12/20 12/12/19 14/12/18 29/12/17 16/12/16 -
Price 0.455 0.43 1.56 1.01 0.59 0.86 1.50 -
P/RPS 0.53 0.57 0.84 0.48 0.31 0.46 0.66 -3.58%
P/EPS 6.71 54.09 8.82 25.87 14.40 8.00 9.44 -5.52%
EY 14.89 1.85 11.34 3.87 6.95 12.50 10.59 5.84%
DY 0.00 0.70 0.83 0.79 0.85 1.45 0.63 -
P/NAPS 0.43 0.44 1.04 0.77 0.45 0.67 1.17 -15.35%

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