[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 28.88%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 390,231 237,830 96,769 444,765 391,549 265,943 114,146 126.76%
PBT 15,550 7,995 2,187 14,137 9,905 7,376 2,666 223.67%
Tax -5,083 -2,001 -525 -4,818 -2,674 -1,770 -662 288.71%
NP 10,467 5,994 1,662 9,319 7,231 5,606 2,004 200.73%
-
NP to SH 10,467 5,994 1,662 9,319 7,231 5,606 2,004 200.73%
-
Tax Rate 32.69% 25.03% 24.01% 34.08% 27.00% 24.00% 24.83% -
Total Cost 379,764 231,836 95,107 435,446 384,318 260,337 112,142 125.34%
-
Net Worth 513,433 409,909 357,004 356,988 352,521 161,095 156,509 120.62%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,091 1,722 - 3,131 1,552 1,549 - -
Div Payout % 39.09% 28.73% - 33.60% 21.48% 27.63% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 513,433 409,909 357,004 356,988 352,521 161,095 156,509 120.62%
NOSH 209,595 177,271 161,614 161,614 161,536 160,000 80,000 89.93%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.68% 2.52% 1.72% 2.10% 1.85% 2.11% 1.76% -
ROE 2.04% 1.46% 0.47% 2.61% 2.05% 3.48% 1.28% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 190.77 138.09 61.80 284.06 252.13 171.69 147.32 18.78%
EPS 5.12 3.48 1.06 5.95 4.66 3.62 2.59 57.44%
DPS 2.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 2.51 2.38 2.28 2.28 2.27 1.04 2.02 15.56%
Adjusted Per Share Value based on latest NOSH - 161,614
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.00 14.63 5.95 27.35 24.08 16.36 7.02 126.77%
EPS 0.64 0.37 0.10 0.57 0.44 0.34 0.12 204.94%
DPS 0.25 0.11 0.00 0.19 0.10 0.10 0.00 -
NAPS 0.3158 0.2521 0.2196 0.2196 0.2168 0.0991 0.0963 120.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.18 3.14 3.35 3.57 3.24 2.77 4.00 -
P/RPS 1.67 2.27 5.42 1.26 1.29 1.61 2.72 -27.74%
P/EPS 62.15 90.22 315.61 59.98 69.58 76.54 154.65 -45.51%
EY 1.61 1.11 0.32 1.67 1.44 1.31 0.65 82.96%
DY 0.63 0.32 0.00 0.56 0.31 0.36 0.00 -
P/NAPS 1.27 1.32 1.47 1.57 1.43 2.66 1.98 -25.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 20/08/19 27/05/19 26/02/19 08/11/18 15/08/18 30/05/18 -
Price 3.17 3.20 3.15 3.20 3.45 3.30 3.12 -
P/RPS 1.66 2.32 5.10 1.13 1.37 1.92 2.12 -15.03%
P/EPS 61.95 91.95 296.77 53.77 74.09 91.18 120.63 -35.84%
EY 1.61 1.09 0.34 1.86 1.35 1.10 0.83 55.47%
DY 0.63 0.31 0.00 0.62 0.29 0.30 0.00 -
P/NAPS 1.26 1.34 1.38 1.40 1.52 3.17 1.54 -12.51%

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