[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.55%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 522,065 531,886 456,584 497,467 469,058 448,616 403,328 18.75%
PBT 13,206 14,752 10,664 14,423 13,600 13,990 12,288 4.91%
Tax -3,565 -3,540 -2,648 -4,015 -3,249 -3,364 -2,904 14.63%
NP 9,641 11,212 8,016 10,408 10,350 10,626 9,384 1.81%
-
NP to SH 9,641 11,212 8,016 10,408 10,350 10,626 9,384 1.81%
-
Tax Rate 27.00% 24.00% 24.83% 27.84% 23.89% 24.05% 23.63% -
Total Cost 512,424 520,674 448,568 487,059 458,708 437,990 393,944 19.14%
-
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,070 3,098 - 3,099 3,099 3,099 3,099 -23.56%
Div Payout % 21.48% 27.63% - 29.78% 29.94% 29.17% 33.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.88%
NOSH 161,536 160,000 80,000 80,000 80,000 80,000 80,000 59.68%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.85% 2.11% 1.76% 2.09% 2.21% 2.37% 2.33% -
ROE 2.73% 6.96% 5.12% 6.65% 6.61% 6.82% 6.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 336.17 343.37 589.29 642.06 605.39 579.01 520.56 -25.26%
EPS 6.21 7.24 10.36 13.43 13.36 13.72 12.12 -35.94%
DPS 1.33 2.00 0.00 4.00 4.00 4.00 4.00 -51.97%
NAPS 2.27 1.04 2.02 2.02 2.02 2.01 2.00 8.80%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.57 28.09 24.11 26.27 24.77 23.69 21.30 18.75%
EPS 0.51 0.59 0.42 0.55 0.55 0.56 0.50 1.32%
DPS 0.11 0.16 0.00 0.16 0.16 0.16 0.16 -22.08%
NAPS 0.1862 0.0851 0.0827 0.0827 0.0827 0.0822 0.0818 72.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.24 2.77 4.00 4.25 2.90 2.31 1.65 -
P/RPS 0.96 0.81 0.68 0.66 0.48 0.40 0.32 107.86%
P/EPS 52.19 38.27 38.66 31.64 21.71 16.84 13.62 144.67%
EY 1.92 2.61 2.59 3.16 4.61 5.94 7.34 -59.06%
DY 0.41 0.72 0.00 0.94 1.38 1.73 2.42 -69.34%
P/NAPS 1.43 2.66 1.98 2.10 1.44 1.15 0.83 43.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 -
Price 3.45 3.30 3.12 4.36 4.45 2.26 1.86 -
P/RPS 1.03 0.96 0.53 0.68 0.74 0.39 0.36 101.40%
P/EPS 55.57 45.59 30.16 32.46 33.31 16.48 15.36 135.48%
EY 1.80 2.19 3.32 3.08 3.00 6.07 6.51 -57.52%
DY 0.39 0.61 0.00 0.92 0.90 1.77 2.15 -67.92%
P/NAPS 1.52 3.17 1.54 2.16 2.20 1.12 0.93 38.71%

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