[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 27.7%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 345,882 219,131 107,034 328,637 236,936 144,657 72,980 181.88%
PBT 8,070 4,489 2,332 9,137 7,170 4,480 1,929 159.40%
Tax -2,017 -1,130 -592 -2,535 -2,000 -1,200 -549 137.90%
NP 6,053 3,359 1,740 6,602 5,170 3,280 1,380 167.71%
-
NP to SH 6,053 3,359 1,740 6,602 5,170 3,280 1,380 167.71%
-
Tax Rate 24.99% 25.17% 25.39% 27.74% 27.89% 26.79% 28.46% -
Total Cost 339,829 215,772 105,294 322,035 231,766 141,377 71,600 182.15%
-
Net Worth 144,930 136,991 135,333 132,504 130,218 128,718 127,146 9.11%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,325 1,547 773 2,324 1,550 775 - -
Div Payout % 38.41% 46.08% 44.44% 35.21% 29.98% 23.64% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 144,930 136,991 135,333 132,504 130,218 128,718 127,146 9.11%
NOSH 77,503 77,396 77,333 77,488 77,511 77,541 77,528 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.75% 1.53% 1.63% 2.01% 2.18% 2.27% 1.89% -
ROE 4.18% 2.45% 1.29% 4.98% 3.97% 2.55% 1.09% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 446.28 283.13 138.41 424.11 305.68 186.55 94.13 181.95%
EPS 7.81 4.34 2.25 8.52 6.67 4.23 1.78 167.77%
DPS 3.00 2.00 1.00 3.00 2.00 1.00 0.00 -
NAPS 1.87 1.77 1.75 1.71 1.68 1.66 1.64 9.13%
Adjusted Per Share Value based on latest NOSH - 77,405
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.27 11.57 5.65 17.36 12.51 7.64 3.85 182.12%
EPS 0.32 0.18 0.09 0.35 0.27 0.17 0.07 175.19%
DPS 0.12 0.08 0.04 0.12 0.08 0.04 0.00 -
NAPS 0.0765 0.0723 0.0715 0.07 0.0688 0.068 0.0671 9.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.955 0.925 0.935 0.945 1.43 0.88 0.735 -
P/RPS 0.21 0.33 0.68 0.22 0.47 0.47 0.78 -58.27%
P/EPS 12.23 21.31 41.56 11.09 21.44 20.80 41.29 -55.53%
EY 8.18 4.69 2.41 9.02 4.66 4.81 2.42 125.06%
DY 3.14 2.16 1.07 3.17 1.40 1.14 0.00 -
P/NAPS 0.51 0.52 0.53 0.55 0.85 0.53 0.45 8.69%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 -
Price 0.95 0.90 0.94 0.965 1.34 1.11 0.85 -
P/RPS 0.21 0.32 0.68 0.23 0.44 0.60 0.90 -62.06%
P/EPS 12.16 20.74 41.78 11.33 20.09 26.24 47.75 -59.78%
EY 8.22 4.82 2.39 8.83 4.98 3.81 2.09 148.95%
DY 3.16 2.22 1.06 3.11 1.49 0.90 0.00 -
P/NAPS 0.51 0.51 0.54 0.56 0.80 0.67 0.52 -1.28%

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