Highlights

[PMBTECH] YoY TTM Result on 2017-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 18-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -0.37%    YoY -     27.58%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 595,816 427,388 510,781 397,910 401,211 362,624 293,326 12.52%
  YoY % 39.41% -16.33% 28.37% -0.82% 10.64% 23.62% -
  Horiz. % 203.12% 145.70% 174.13% 135.65% 136.78% 123.62% 100.00%
PBT 35,257 13,658 14,017 13,225 11,363 9,540 10,398 22.55%
  YoY % 158.14% -2.56% 5.99% 16.39% 19.11% -8.25% -
  Horiz. % 339.07% 131.35% 134.80% 127.19% 109.28% 91.75% 100.00%
Tax -6,845 -4,681 -3,951 -2,550 -2,996 -2,578 -2,969 14.92%
  YoY % -46.23% -18.48% -54.94% 14.89% -16.21% 13.17% -
  Horiz. % 230.55% 157.66% 133.08% 85.89% 100.91% 86.83% 100.00%
NP 28,412 8,977 10,066 10,675 8,367 6,962 7,429 25.03%
  YoY % 216.50% -10.82% -5.70% 27.58% 20.18% -6.29% -
  Horiz. % 382.45% 120.84% 135.50% 143.69% 112.63% 93.71% 100.00%
NP to SH 28,412 8,977 10,066 10,675 8,367 6,962 7,429 25.03%
  YoY % 216.50% -10.82% -5.70% 27.58% 20.18% -6.29% -
  Horiz. % 382.45% 120.84% 135.50% 143.69% 112.63% 93.71% 100.00%
Tax Rate 19.41 % 34.27 % 28.19 % 19.28 % 26.37 % 27.02 % 28.55 % -6.22%
  YoY % -43.36% 21.57% 46.21% -26.89% -2.41% -5.36% -
  Horiz. % 67.99% 120.04% 98.74% 67.53% 92.36% 94.64% 100.00%
Total Cost 567,404 418,411 500,715 387,235 392,844 355,662 285,897 12.09%
  YoY % 35.61% -16.44% 29.31% -1.43% 10.45% 24.40% -
  Horiz. % 198.46% 146.35% 175.14% 135.45% 137.41% 124.40% 100.00%
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
  YoY % 47.89% 128.10% 1.00% 8.71% 5.33% 6.44% -
  Horiz. % 415.25% 280.78% 123.09% 121.88% 112.11% 106.44% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,837 3,114 2,324 3,098 3,099 3,097 2,323 19.69%
  YoY % 119.51% 34.00% -24.99% -0.01% 0.06% 33.32% -
  Horiz. % 294.29% 134.06% 100.04% 133.38% 133.40% 133.32% 100.00%
Div Payout % 24.06 % 34.70 % 23.09 % 29.03 % 37.04 % 44.49 % 31.27 % -4.27%
  YoY % -30.66% 50.28% -20.46% -21.63% -16.75% 42.28% -
  Horiz. % 76.94% 110.97% 73.84% 92.84% 118.45% 142.28% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
  YoY % 47.89% 128.10% 1.00% 8.71% 5.33% 6.44% -
  Horiz. % 415.25% 280.78% 123.09% 121.88% 112.11% 106.44% 100.00%
NOSH 204,639 156,581 77,480 77,480 77,467 77,333 77,528 17.54%
  YoY % 30.69% 102.09% 0.00% 0.02% 0.17% -0.25% -
  Horiz. % 263.95% 201.97% 99.94% 99.94% 99.92% 99.75% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.77 % 2.10 % 1.97 % 2.68 % 2.09 % 1.92 % 2.53 % 11.14%
  YoY % 127.14% 6.60% -26.49% 28.23% 8.85% -24.11% -
  Horiz. % 188.54% 83.00% 77.87% 105.93% 82.61% 75.89% 100.00%
ROE 5.38 % 2.51 % 6.43 % 6.89 % 5.87 % 5.14 % 5.84 % -1.36%
  YoY % 114.34% -60.96% -6.68% 17.38% 14.20% -11.99% -
  Horiz. % 92.12% 42.98% 110.10% 117.98% 100.51% 88.01% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 291.15 272.95 659.24 513.56 517.91 468.91 378.35 -4.27%
  YoY % 6.67% -58.60% 28.37% -0.84% 10.45% 23.94% -
  Horiz. % 76.95% 72.14% 174.24% 135.74% 136.89% 123.94% 100.00%
EPS 13.88 5.73 12.99 13.78 10.80 9.00 9.58 6.37%
  YoY % 142.23% -55.89% -5.73% 27.59% 20.00% -6.05% -
  Horiz. % 144.89% 59.81% 135.59% 143.84% 112.73% 93.95% 100.00%
DPS 3.34 2.00 3.00 4.00 4.00 4.00 3.00 1.80%
  YoY % 67.00% -33.33% -25.00% 0.00% 0.00% 33.33% -
  Horiz. % 111.33% 66.67% 100.00% 133.33% 133.33% 133.33% 100.00%
NAPS 2.5800 2.2800 2.0200 2.0000 1.8400 1.7500 1.6400 7.84%
  YoY % 13.16% 12.87% 1.00% 8.70% 5.14% 6.71% -
  Horiz. % 157.32% 139.02% 123.17% 121.95% 112.20% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 282.87 202.90 242.50 188.91 190.48 172.16 139.26 12.52%
  YoY % 39.41% -16.33% 28.37% -0.82% 10.64% 23.62% -
  Horiz. % 203.12% 145.70% 174.13% 135.65% 136.78% 123.62% 100.00%
EPS 13.49 4.26 4.78 5.07 3.97 3.31 3.53 25.01%
  YoY % 216.67% -10.88% -5.72% 27.71% 19.94% -6.23% -
  Horiz. % 382.15% 120.68% 135.41% 143.63% 112.46% 93.77% 100.00%
DPS 3.25 1.48 1.10 1.47 1.47 1.47 1.10 19.77%
  YoY % 119.59% 34.55% -25.17% 0.00% 0.00% 33.64% -
  Horiz. % 295.45% 134.55% 100.00% 133.64% 133.64% 133.64% 100.00%
NAPS 2.5066 1.6949 0.7430 0.7357 0.6767 0.6425 0.6036 26.75%
  YoY % 47.89% 128.12% 0.99% 8.72% 5.32% 6.44% -
  Horiz. % 415.27% 280.80% 123.09% 121.89% 112.11% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.7500 3.3500 4.0000 1.6500 0.9800 0.9350 0.7350 -
P/RPS 0.94 1.23 0.61 0.32 0.19 0.20 0.19 30.50%
  YoY % -23.58% 101.64% 90.63% 68.42% -5.00% 5.26% -
  Horiz. % 494.74% 647.37% 321.05% 168.42% 100.00% 105.26% 100.00%
P/EPS 19.81 58.43 30.79 11.98 9.07 10.39 7.67 17.12%
  YoY % -66.10% 89.77% 157.01% 32.08% -12.70% 35.46% -
  Horiz. % 258.28% 761.80% 401.43% 156.19% 118.25% 135.46% 100.00%
EY 5.05 1.71 3.25 8.35 11.02 9.63 13.04 -14.61%
  YoY % 195.32% -47.38% -61.08% -24.23% 14.43% -26.15% -
  Horiz. % 38.73% 13.11% 24.92% 64.03% 84.51% 73.85% 100.00%
DY 1.21 0.60 0.75 2.42 4.08 4.28 4.08 -18.32%
  YoY % 101.67% -20.00% -69.01% -40.69% -4.67% 4.90% -
  Horiz. % 29.66% 14.71% 18.38% 59.31% 100.00% 104.90% 100.00%
P/NAPS 1.07 1.47 1.98 0.83 0.53 0.53 0.45 15.51%
  YoY % -27.21% -25.76% 138.55% 56.60% 0.00% 17.78% -
  Horiz. % 237.78% 326.67% 440.00% 184.44% 117.78% 117.78% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 -
Price 2.8800 3.1500 3.1200 1.8600 0.9700 0.9400 0.8500 -
P/RPS 0.99 1.15 0.47 0.36 0.19 0.20 0.22 28.46%
  YoY % -13.91% 144.68% 30.56% 89.47% -5.00% -9.09% -
  Horiz. % 450.00% 522.73% 213.64% 163.64% 86.36% 90.91% 100.00%
P/EPS 20.74 54.94 24.02 13.50 8.98 10.44 8.87 15.19%
  YoY % -62.25% 128.73% 77.93% 50.33% -13.98% 17.70% -
  Horiz. % 233.82% 619.39% 270.80% 152.20% 101.24% 117.70% 100.00%
EY 4.82 1.82 4.16 7.41 11.13 9.58 11.27 -13.19%
  YoY % 164.84% -56.25% -43.86% -33.42% 16.18% -15.00% -
  Horiz. % 42.77% 16.15% 36.91% 65.75% 98.76% 85.00% 100.00%
DY 1.16 0.63 0.96 2.15 4.12 4.26 3.53 -16.92%
  YoY % 84.13% -34.38% -55.35% -47.82% -3.29% 20.68% -
  Horiz. % 32.86% 17.85% 27.20% 60.91% 116.71% 120.68% 100.00%
P/NAPS 1.12 1.38 1.54 0.93 0.53 0.54 0.52 13.63%
  YoY % -18.84% -10.39% 65.59% 75.47% -1.85% 3.85% -
  Horiz. % 215.38% 265.38% 296.15% 178.85% 101.92% 103.85% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers