[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -28.66%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 399,746 520,308 475,660 387,076 444,765 522,065 531,886 -17.29%
PBT 30,353 20,733 15,990 8,748 14,137 13,206 14,752 61.55%
Tax -2,582 -6,777 -4,002 -2,100 -4,818 -3,565 -3,540 -18.92%
NP 27,771 13,956 11,988 6,648 9,319 9,641 11,212 82.76%
-
NP to SH 27,771 13,956 11,988 6,648 9,319 9,641 11,212 82.76%
-
Tax Rate 8.51% 32.69% 25.03% 24.01% 34.08% 27.00% 24.00% -
Total Cost 371,975 506,352 463,672 380,428 435,446 512,424 520,674 -20.03%
-
Net Worth 534,084 513,433 409,909 357,004 356,988 352,521 161,095 121.85%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,162 5,454 3,444 - 3,131 2,070 3,098 74.57%
Div Payout % 25.79% 39.09% 28.73% - 33.60% 21.48% 27.63% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 534,084 513,433 409,909 357,004 356,988 352,521 161,095 121.85%
NOSH 209,670 209,595 177,271 161,614 161,614 161,536 160,000 19.69%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.95% 2.68% 2.52% 1.72% 2.10% 1.85% 2.11% -
ROE 5.20% 2.72% 2.92% 1.86% 2.61% 2.73% 6.96% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 195.35 254.36 276.18 247.20 284.06 336.17 343.37 -31.26%
EPS 13.57 6.83 6.96 4.24 5.95 6.21 7.24 51.84%
DPS 3.50 2.67 2.00 0.00 2.00 1.33 2.00 45.07%
NAPS 2.61 2.51 2.38 2.28 2.28 2.27 1.04 84.36%
Adjusted Per Share Value based on latest NOSH - 161,614
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.11 27.48 25.12 20.44 23.49 27.57 28.09 -17.29%
EPS 1.47 0.74 0.63 0.35 0.49 0.51 0.59 83.47%
DPS 0.38 0.29 0.18 0.00 0.17 0.11 0.16 77.72%
NAPS 0.282 0.2711 0.2165 0.1885 0.1885 0.1862 0.0851 121.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.15 3.18 3.14 3.35 3.57 3.24 2.77 -
P/RPS 1.61 1.25 1.14 1.36 1.26 0.96 0.81 57.88%
P/EPS 23.21 46.61 45.11 78.90 59.98 52.19 38.27 -28.28%
EY 4.31 2.15 2.22 1.27 1.67 1.92 2.61 39.58%
DY 1.11 0.84 0.64 0.00 0.56 0.41 0.72 33.34%
P/NAPS 1.21 1.27 1.32 1.47 1.57 1.43 2.66 -40.76%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 08/11/18 15/08/18 -
Price 3.10 3.17 3.20 3.15 3.20 3.45 3.30 -
P/RPS 1.59 1.25 1.16 1.27 1.13 1.03 0.96 39.85%
P/EPS 22.84 46.46 45.97 74.19 53.77 55.57 45.59 -36.84%
EY 4.38 2.15 2.18 1.35 1.86 1.80 2.19 58.53%
DY 1.13 0.84 0.62 0.00 0.62 0.39 0.61 50.66%
P/NAPS 1.19 1.26 1.34 1.38 1.40 1.52 3.17 -47.86%

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