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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 427,388 510,781 397,910 401,211 362,624 293,326 275,869 7.57%
  YoY % -16.33% 28.37% -0.82% 10.64% 23.62% 6.33% -
  Horiz. % 154.92% 185.15% 144.24% 145.44% 131.45% 106.33% 100.00%
PBT 13,658 14,017 13,225 11,363 9,540 10,398 12,048 2.11%
  YoY % -2.56% 5.99% 16.39% 19.11% -8.25% -13.70% -
  Horiz. % 113.36% 116.34% 109.77% 94.31% 79.18% 86.30% 100.00%
Tax -4,681 -3,951 -2,550 -2,996 -2,578 -2,969 -2,132 14.00%
  YoY % -18.48% -54.94% 14.89% -16.21% 13.17% -39.26% -
  Horiz. % 219.56% 185.32% 119.61% 140.53% 120.92% 139.26% 100.00%
NP 8,977 10,066 10,675 8,367 6,962 7,429 9,916 -1.64%
  YoY % -10.82% -5.70% 27.58% 20.18% -6.29% -25.08% -
  Horiz. % 90.53% 101.51% 107.65% 84.38% 70.21% 74.92% 100.00%
NP to SH 8,977 10,066 10,675 8,367 6,962 7,429 9,915 -1.64%
  YoY % -10.82% -5.70% 27.58% 20.18% -6.29% -25.07% -
  Horiz. % 90.54% 101.52% 107.67% 84.39% 70.22% 74.93% 100.00%
Tax Rate 34.27 % 28.19 % 19.28 % 26.37 % 27.02 % 28.55 % 17.70 % 11.64%
  YoY % 21.57% 46.21% -26.89% -2.41% -5.36% 61.30% -
  Horiz. % 193.62% 159.27% 108.93% 148.98% 152.66% 161.30% 100.00%
Total Cost 418,411 500,715 387,235 392,844 355,662 285,897 265,953 7.84%
  YoY % -16.44% 29.31% -1.43% 10.45% 24.40% 7.50% -
  Horiz. % 157.33% 188.27% 145.60% 147.71% 133.73% 107.50% 100.00%
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
  YoY % 128.10% 1.00% 8.71% 5.33% 6.44% 5.67% -
  Horiz. % 296.70% 130.07% 128.78% 118.46% 112.47% 105.67% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,114 2,324 3,098 3,099 3,097 2,323 2,323 5.00%
  YoY % 34.00% -24.99% -0.01% 0.06% 33.32% -0.01% -
  Horiz. % 134.05% 100.04% 133.37% 133.39% 133.31% 99.99% 100.00%
Div Payout % 34.70 % 23.09 % 29.03 % 37.04 % 44.49 % 31.27 % 23.43 % 6.76%
  YoY % 50.28% -20.46% -21.63% -16.75% 42.28% 33.46% -
  Horiz. % 148.10% 98.55% 123.90% 158.09% 189.88% 133.46% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
  YoY % 128.10% 1.00% 8.71% 5.33% 6.44% 5.67% -
  Horiz. % 296.70% 130.07% 128.78% 118.46% 112.47% 105.67% 100.00%
NOSH 156,581 77,480 77,480 77,467 77,333 77,528 77,628 12.40%
  YoY % 102.09% 0.00% 0.02% 0.17% -0.25% -0.13% -
  Horiz. % 201.70% 99.81% 99.81% 99.79% 99.62% 99.87% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.10 % 1.97 % 2.68 % 2.09 % 1.92 % 2.53 % 3.59 % -8.55%
  YoY % 6.60% -26.49% 28.23% 8.85% -24.11% -29.53% -
  Horiz. % 58.50% 54.87% 74.65% 58.22% 53.48% 70.47% 100.00%
ROE 2.51 % 6.43 % 6.89 % 5.87 % 5.14 % 5.84 % 8.24 % -17.97%
  YoY % -60.96% -6.68% 17.38% 14.20% -11.99% -29.13% -
  Horiz. % 30.46% 78.03% 83.62% 71.24% 62.38% 70.87% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 272.95 659.24 513.56 517.91 468.91 378.35 355.37 -4.30%
  YoY % -58.60% 28.37% -0.84% 10.45% 23.94% 6.47% -
  Horiz. % 76.81% 185.51% 144.51% 145.74% 131.95% 106.47% 100.00%
EPS 5.73 12.99 13.78 10.80 9.00 9.58 12.77 -12.50%
  YoY % -55.89% -5.73% 27.59% 20.00% -6.05% -24.98% -
  Horiz. % 44.87% 101.72% 107.91% 84.57% 70.48% 75.02% 100.00%
DPS 2.00 3.00 4.00 4.00 4.00 3.00 3.00 -6.53%
  YoY % -33.33% -25.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 66.67% 100.00% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 2.2800 2.0200 2.0000 1.8400 1.7500 1.6400 1.5500 6.64%
  YoY % 12.87% 1.00% 8.70% 5.14% 6.71% 5.81% -
  Horiz. % 147.10% 130.32% 129.03% 118.71% 112.90% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 203.91 243.70 189.85 191.42 173.01 139.95 131.62 7.57%
  YoY % -16.33% 28.36% -0.82% 10.64% 23.62% 6.33% -
  Horiz. % 154.92% 185.15% 144.24% 145.43% 131.45% 106.33% 100.00%
EPS 4.28 4.80 5.09 3.99 3.32 3.54 4.73 -1.65%
  YoY % -10.83% -5.70% 27.57% 20.18% -6.21% -25.16% -
  Horiz. % 90.49% 101.48% 107.61% 84.36% 70.19% 74.84% 100.00%
DPS 1.49 1.11 1.48 1.48 1.48 1.11 1.11 5.03%
  YoY % 34.23% -25.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 134.23% 100.00% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.7033 0.7467 0.7393 0.6801 0.6457 0.6066 0.5741 19.86%
  YoY % 128.11% 1.00% 8.70% 5.33% 6.45% 5.66% -
  Horiz. % 296.69% 130.06% 128.78% 118.46% 112.47% 105.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3500 4.0000 1.6500 0.9800 0.9350 0.7350 0.5600 -
P/RPS 1.23 0.61 0.32 0.19 0.20 0.19 0.16 40.46%
  YoY % 101.64% 90.63% 68.42% -5.00% 5.26% 18.75% -
  Horiz. % 768.75% 381.25% 200.00% 118.75% 125.00% 118.75% 100.00%
P/EPS 58.43 30.79 11.98 9.07 10.39 7.67 4.38 53.97%
  YoY % 89.77% 157.01% 32.08% -12.70% 35.46% 75.11% -
  Horiz. % 1,334.02% 702.97% 273.52% 207.08% 237.21% 175.11% 100.00%
EY 1.71 3.25 8.35 11.02 9.63 13.04 22.81 -35.05%
  YoY % -47.38% -61.08% -24.23% 14.43% -26.15% -42.83% -
  Horiz. % 7.50% 14.25% 36.61% 48.31% 42.22% 57.17% 100.00%
DY 0.60 0.75 2.42 4.08 4.28 4.08 5.36 -30.57%
  YoY % -20.00% -69.01% -40.69% -4.67% 4.90% -23.88% -
  Horiz. % 11.19% 13.99% 45.15% 76.12% 79.85% 76.12% 100.00%
P/NAPS 1.47 1.98 0.83 0.53 0.53 0.45 0.36 26.41%
  YoY % -25.76% 138.55% 56.60% 0.00% 17.78% 25.00% -
  Horiz. % 408.33% 550.00% 230.56% 147.22% 147.22% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 -
Price 3.1500 3.1200 1.8600 0.9700 0.9400 0.8500 0.6800 -
P/RPS 1.15 0.47 0.36 0.19 0.20 0.22 0.19 34.98%
  YoY % 144.68% 30.56% 89.47% -5.00% -9.09% 15.79% -
  Horiz. % 605.26% 247.37% 189.47% 100.00% 105.26% 115.79% 100.00%
P/EPS 54.94 24.02 13.50 8.98 10.44 8.87 5.32 47.54%
  YoY % 128.73% 77.93% 50.33% -13.98% 17.70% 66.73% -
  Horiz. % 1,032.71% 451.50% 253.76% 168.80% 196.24% 166.73% 100.00%
EY 1.82 4.16 7.41 11.13 9.58 11.27 18.78 -32.21%
  YoY % -56.25% -43.86% -33.42% 16.18% -15.00% -39.99% -
  Horiz. % 9.69% 22.15% 39.46% 59.27% 51.01% 60.01% 100.00%
DY 0.63 0.96 2.15 4.12 4.26 3.53 4.41 -27.69%
  YoY % -34.38% -55.35% -47.82% -3.29% 20.68% -19.95% -
  Horiz. % 14.29% 21.77% 48.75% 93.42% 96.60% 80.05% 100.00%
P/NAPS 1.38 1.54 0.93 0.53 0.54 0.52 0.44 20.98%
  YoY % -10.39% 65.59% 75.47% -1.85% 3.85% 18.18% -
  Horiz. % 313.64% 350.00% 211.36% 120.45% 122.73% 118.18% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
8. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
Partners & Brokers