Highlights

[PMBTECH] YoY TTM Result on 2018-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     6.31%    YoY -     -4.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 416,652 539,102 426,834 383,666 403,044 297,143 265,456 7.80%
  YoY % -22.71% 26.30% 11.25% -4.81% 35.64% 11.94% -
  Horiz. % 156.96% 203.09% 160.79% 144.53% 151.83% 111.94% 100.00%
PBT 14,756 14,804 13,904 12,450 9,146 10,652 11,403 4.39%
  YoY % -0.32% 6.47% 11.68% 36.13% -14.14% -6.59% -
  Horiz. % 129.40% 129.83% 121.93% 109.18% 80.21% 93.41% 100.00%
Tax -5,049 -4,103 -2,686 -3,278 -2,465 -2,956 -1,925 17.43%
  YoY % -23.06% -52.76% 18.06% -32.98% 16.61% -53.56% -
  Horiz. % 262.29% 213.14% 139.53% 170.29% 128.05% 153.56% 100.00%
NP 9,707 10,701 11,218 9,172 6,681 7,696 9,478 0.40%
  YoY % -9.29% -4.61% 22.31% 37.28% -13.19% -18.80% -
  Horiz. % 102.42% 112.90% 118.36% 96.77% 70.49% 81.20% 100.00%
NP to SH 9,707 10,701 11,218 9,172 6,681 7,696 9,477 0.40%
  YoY % -9.29% -4.61% 22.31% 37.28% -13.19% -18.79% -
  Horiz. % 102.43% 112.92% 118.37% 96.78% 70.50% 81.21% 100.00%
Tax Rate 34.22 % 27.72 % 19.32 % 26.33 % 26.95 % 27.75 % 16.88 % 12.49%
  YoY % 23.45% 43.48% -26.62% -2.30% -2.88% 64.40% -
  Horiz. % 202.73% 164.22% 114.45% 155.98% 159.66% 164.40% 100.00%
Total Cost 406,945 528,401 415,616 374,494 396,363 289,447 255,978 8.03%
  YoY % -22.99% 27.14% 10.98% -5.52% 36.94% 13.07% -
  Horiz. % 158.98% 206.42% 162.36% 146.30% 154.84% 113.07% 100.00%
Net Worth 409,909 161,095 155,734 144,820 137,111 128,734 123,055 22.20%
  YoY % 154.45% 3.44% 7.54% 5.62% 6.51% 4.62% -
  Horiz. % 333.11% 130.91% 126.56% 117.69% 111.42% 104.62% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,288 3,098 3,099 3,099 3,096 2,324 2,321 5.97%
  YoY % 6.11% -0.02% 0.00% 0.08% 33.19% 0.13% -
  Horiz. % 141.62% 133.46% 133.48% 133.48% 133.37% 100.13% 100.00%
Div Payout % 33.87 % 28.96 % 27.63 % 33.79 % 46.35 % 30.21 % 24.50 % 5.54%
  YoY % 16.95% 4.81% -18.23% -27.10% 53.43% 23.31% -
  Horiz. % 138.24% 118.20% 112.78% 137.92% 189.18% 123.31% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 409,909 161,095 155,734 144,820 137,111 128,734 123,055 22.20%
  YoY % 154.45% 3.44% 7.54% 5.62% 6.51% 4.62% -
  Horiz. % 333.11% 130.91% 126.56% 117.69% 111.42% 104.62% 100.00%
NOSH 172,231 154,900 77,480 77,444 77,464 77,551 77,393 14.25%
  YoY % 11.19% 99.92% 0.05% -0.03% -0.11% 0.20% -
  Horiz. % 222.54% 200.15% 100.11% 100.07% 100.09% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.33 % 1.98 % 2.63 % 2.39 % 1.66 % 2.59 % 3.57 % -6.86%
  YoY % 17.68% -24.71% 10.04% 43.98% -35.91% -27.45% -
  Horiz. % 65.27% 55.46% 73.67% 66.95% 46.50% 72.55% 100.00%
ROE 2.37 % 6.64 % 7.20 % 6.33 % 4.87 % 5.98 % 7.70 % -17.82%
  YoY % -64.31% -7.78% 13.74% 29.98% -18.56% -22.34% -
  Horiz. % 30.78% 86.23% 93.51% 82.21% 63.25% 77.66% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 241.91 348.03 550.90 495.41 520.30 383.16 343.00 -5.65%
  YoY % -30.49% -36.83% 11.20% -4.78% 35.79% 11.71% -
  Horiz. % 70.53% 101.47% 160.61% 144.43% 151.69% 111.71% 100.00%
EPS 5.64 6.91 14.48 11.84 8.62 9.92 12.25 -12.12%
  YoY % -18.38% -52.28% 22.30% 37.35% -13.10% -19.02% -
  Horiz. % 46.04% 56.41% 118.20% 96.65% 70.37% 80.98% 100.00%
DPS 1.91 2.00 4.00 4.00 4.00 3.00 3.00 -7.25%
  YoY % -4.50% -50.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 63.67% 66.67% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 2.3800 1.0400 2.0100 1.8700 1.7700 1.6600 1.5900 6.95%
  YoY % 128.85% -48.26% 7.49% 5.65% 6.63% 4.40% -
  Horiz. % 149.69% 65.41% 126.42% 117.61% 111.32% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 198.79 257.21 203.65 183.05 192.30 141.77 126.65 7.80%
  YoY % -22.71% 26.30% 11.25% -4.81% 35.64% 11.94% -
  Horiz. % 156.96% 203.09% 160.80% 144.53% 151.84% 111.94% 100.00%
EPS 4.63 5.11 5.35 4.38 3.19 3.67 4.52 0.40%
  YoY % -9.39% -4.49% 22.15% 37.30% -13.08% -18.81% -
  Horiz. % 102.43% 113.05% 118.36% 96.90% 70.58% 81.19% 100.00%
DPS 1.57 1.48 1.48 1.48 1.48 1.11 1.11 5.95%
  YoY % 6.08% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 141.44% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.9557 0.7686 0.7430 0.6910 0.6542 0.6142 0.5871 22.20%
  YoY % 154.45% 3.45% 7.53% 5.63% 6.51% 4.62% -
  Horiz. % 333.11% 130.91% 126.55% 117.70% 111.43% 104.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.1400 2.7700 2.3100 1.3600 0.9250 0.8800 0.7000 -
P/RPS 1.30 0.80 0.42 0.27 0.18 0.23 0.20 36.59%
  YoY % 62.50% 90.48% 55.56% 50.00% -21.74% 15.00% -
  Horiz. % 650.00% 400.00% 210.00% 135.00% 90.00% 115.00% 100.00%
P/EPS 55.71 40.10 15.95 11.48 10.73 8.87 5.72 46.11%
  YoY % 38.93% 151.41% 38.94% 6.99% 20.97% 55.07% -
  Horiz. % 973.95% 701.05% 278.85% 200.70% 187.59% 155.07% 100.00%
EY 1.79 2.49 6.27 8.71 9.32 11.28 17.49 -31.60%
  YoY % -28.11% -60.29% -28.01% -6.55% -17.38% -35.51% -
  Horiz. % 10.23% 14.24% 35.85% 49.80% 53.29% 64.49% 100.00%
DY 0.61 0.72 1.73 2.94 4.32 3.41 4.29 -27.74%
  YoY % -15.28% -58.38% -41.16% -31.94% 26.69% -20.51% -
  Horiz. % 14.22% 16.78% 40.33% 68.53% 100.70% 79.49% 100.00%
P/NAPS 1.32 2.66 1.15 0.73 0.52 0.53 0.44 20.08%
  YoY % -50.38% 131.30% 57.53% 40.38% -1.89% 20.45% -
  Horiz. % 300.00% 604.55% 261.36% 165.91% 118.18% 120.45% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 -
Price 3.2000 3.3000 2.2600 1.6100 0.9000 1.1100 0.6300 -
P/RPS 1.32 0.95 0.41 0.32 0.17 0.29 0.18 39.36%
  YoY % 38.95% 131.71% 28.13% 88.24% -41.38% 61.11% -
  Horiz. % 733.33% 527.78% 227.78% 177.78% 94.44% 161.11% 100.00%
P/EPS 56.78 47.77 15.61 13.59 10.44 11.19 5.14 49.21%
  YoY % 18.86% 206.02% 14.86% 30.17% -6.70% 117.70% -
  Horiz. % 1,104.67% 929.38% 303.70% 264.40% 203.11% 217.70% 100.00%
EY 1.76 2.09 6.41 7.36 9.58 8.94 19.44 -32.98%
  YoY % -15.79% -67.39% -12.91% -23.17% 7.16% -54.01% -
  Horiz. % 9.05% 10.75% 32.97% 37.86% 49.28% 45.99% 100.00%
DY 0.60 0.61 1.77 2.48 4.44 2.70 4.76 -29.18%
  YoY % -1.64% -65.54% -28.63% -44.14% 64.44% -43.28% -
  Horiz. % 12.61% 12.82% 37.18% 52.10% 93.28% 56.72% 100.00%
P/NAPS 1.34 3.17 1.12 0.86 0.51 0.67 0.40 22.31%
  YoY % -57.73% 183.04% 30.23% 68.63% -23.88% 67.50% -
  Horiz. % 335.00% 792.50% 280.00% 215.00% 127.50% 167.50% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers