[PMBTECH] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 137.68%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 107,034 328,637 236,936 144,657 72,980 281,883 206,081 -35.41%
PBT 2,332 9,137 7,170 4,480 1,929 10,485 7,286 -53.24%
Tax -592 -2,535 -2,000 -1,200 -549 -2,930 -1,867 -53.53%
NP 1,740 6,602 5,170 3,280 1,380 7,555 5,419 -53.14%
-
NP to SH 1,740 6,602 5,170 3,280 1,380 7,555 5,419 -53.14%
-
Tax Rate 25.39% 27.74% 27.89% 26.79% 28.46% 27.94% 25.62% -
Total Cost 105,294 322,035 231,766 141,377 71,600 274,328 200,662 -34.96%
-
Net Worth 135,333 132,504 130,218 128,718 127,146 126,304 124,815 5.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 773 2,324 1,550 775 - 2,324 1,550 -37.13%
Div Payout % 44.44% 35.21% 29.98% 23.64% - 30.77% 28.61% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 135,333 132,504 130,218 128,718 127,146 126,304 124,815 5.54%
NOSH 77,333 77,488 77,511 77,541 77,528 77,487 77,525 -0.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.63% 2.01% 2.18% 2.27% 1.89% 2.68% 2.63% -
ROE 1.29% 4.98% 3.97% 2.55% 1.09% 5.98% 4.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 138.41 424.11 305.68 186.55 94.13 363.78 265.83 -35.30%
EPS 2.25 8.52 6.67 4.23 1.78 9.75 6.99 -53.06%
DPS 1.00 3.00 2.00 1.00 0.00 3.00 2.00 -37.03%
NAPS 1.75 1.71 1.68 1.66 1.64 1.63 1.61 5.72%
Adjusted Per Share Value based on latest NOSH - 77,551
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.58 20.21 14.57 8.90 4.49 17.34 12.67 -35.41%
EPS 0.11 0.41 0.32 0.20 0.08 0.46 0.33 -51.95%
DPS 0.05 0.14 0.10 0.05 0.00 0.14 0.10 -37.03%
NAPS 0.0832 0.0815 0.0801 0.0792 0.0782 0.0777 0.0768 5.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.935 0.945 1.43 0.88 0.735 0.67 0.70 -
P/RPS 0.68 0.22 0.47 0.47 0.78 0.18 0.26 89.93%
P/EPS 41.56 11.09 21.44 20.80 41.29 6.87 10.01 158.54%
EY 2.41 9.02 4.66 4.81 2.42 14.55 9.99 -61.28%
DY 1.07 3.17 1.40 1.14 0.00 4.48 2.86 -48.10%
P/NAPS 0.53 0.55 0.85 0.53 0.45 0.41 0.43 14.97%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 -
Price 0.94 0.965 1.34 1.11 0.85 0.72 0.67 -
P/RPS 0.68 0.23 0.44 0.60 0.90 0.20 0.25 94.97%
P/EPS 41.78 11.33 20.09 26.24 47.75 7.38 9.59 166.98%
EY 2.39 8.83 4.98 3.81 2.09 13.54 10.43 -62.58%
DY 1.06 3.11 1.49 0.90 0.00 4.17 2.99 -49.94%
P/NAPS 0.54 0.56 0.80 0.67 0.52 0.44 0.42 18.25%

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