[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.73%
YoY- -8.37%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 328,637 236,936 144,657 72,980 281,883 206,081 129,397 85.83%
PBT 9,137 7,170 4,480 1,929 10,485 7,286 4,313 64.72%
Tax -2,535 -2,000 -1,200 -549 -2,930 -1,867 -1,174 66.82%
NP 6,602 5,170 3,280 1,380 7,555 5,419 3,139 63.93%
-
NP to SH 6,602 5,170 3,280 1,380 7,555 5,419 3,139 63.93%
-
Tax Rate 27.74% 27.89% 26.79% 28.46% 27.94% 25.62% 27.22% -
Total Cost 322,035 231,766 141,377 71,600 274,328 200,662 126,258 86.36%
-
Net Worth 132,504 130,218 128,718 127,146 126,304 124,815 123,234 4.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,324 1,550 775 - 2,324 1,550 775 107.53%
Div Payout % 35.21% 29.98% 23.64% - 30.77% 28.61% 24.69% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 132,504 130,218 128,718 127,146 126,304 124,815 123,234 4.94%
NOSH 77,488 77,511 77,541 77,528 77,487 77,525 77,506 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.01% 2.18% 2.27% 1.89% 2.68% 2.63% 2.43% -
ROE 4.98% 3.97% 2.55% 1.09% 5.98% 4.34% 2.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 424.11 305.68 186.55 94.13 363.78 265.83 166.95 85.86%
EPS 8.52 6.67 4.23 1.78 9.75 6.99 4.05 63.95%
DPS 3.00 2.00 1.00 0.00 3.00 2.00 1.00 107.59%
NAPS 1.71 1.68 1.66 1.64 1.63 1.61 1.59 4.95%
Adjusted Per Share Value based on latest NOSH - 77,528
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.21 14.57 8.90 4.49 17.34 12.67 7.96 85.79%
EPS 0.41 0.32 0.20 0.08 0.46 0.33 0.19 66.75%
DPS 0.14 0.10 0.05 0.00 0.14 0.10 0.05 98.28%
NAPS 0.0815 0.0801 0.0792 0.0782 0.0777 0.0768 0.0758 4.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.945 1.43 0.88 0.735 0.67 0.70 0.70 -
P/RPS 0.22 0.47 0.47 0.78 0.18 0.26 0.42 -34.94%
P/EPS 11.09 21.44 20.80 41.29 6.87 10.01 17.28 -25.53%
EY 9.02 4.66 4.81 2.42 14.55 9.99 5.79 34.27%
DY 3.17 1.40 1.14 0.00 4.48 2.86 1.43 69.76%
P/NAPS 0.55 0.85 0.53 0.45 0.41 0.43 0.44 15.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 -
Price 0.965 1.34 1.11 0.85 0.72 0.67 0.63 -
P/RPS 0.23 0.44 0.60 0.90 0.20 0.25 0.38 -28.38%
P/EPS 11.33 20.09 26.24 47.75 7.38 9.59 15.56 -19.01%
EY 8.83 4.98 3.81 2.09 13.54 10.43 6.43 23.47%
DY 3.11 1.49 0.90 0.00 4.17 2.99 1.59 56.21%
P/NAPS 0.56 0.80 0.67 0.52 0.44 0.42 0.40 25.06%

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