[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -78.11%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 497,467 351,794 224,308 100,832 371,030 253,919 168,504 105.39%
PBT 14,423 10,200 6,995 3,072 13,293 9,581 6,384 71.92%
Tax -4,015 -2,437 -1,682 -726 -2,578 -2,526 -1,574 86.37%
NP 10,408 7,763 5,313 2,346 10,715 7,055 4,810 67.05%
-
NP to SH 10,408 7,763 5,313 2,346 10,715 7,055 4,810 67.05%
-
Tax Rate 27.84% 23.89% 24.05% 23.63% 19.39% 26.36% 24.66% -
Total Cost 487,059 344,031 218,995 98,486 360,315 246,864 163,694 106.46%
-
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,842 5.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,099 2,324 1,549 774 3,099 2,324 1,549 58.57%
Div Payout % 29.78% 29.94% 29.17% 33.03% 28.92% 32.95% 32.21% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,842 5.28%
NOSH 80,000 80,000 80,000 80,000 80,000 80,000 77,455 2.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.09% 2.21% 2.37% 2.33% 2.89% 2.78% 2.85% -
ROE 6.65% 4.96% 3.41% 1.51% 6.98% 4.77% 3.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 642.06 454.04 289.50 130.14 478.87 327.72 217.55 105.34%
EPS 13.43 10.02 6.86 3.03 13.83 9.11 6.21 66.99%
DPS 4.00 3.00 2.00 1.00 4.00 3.00 2.00 58.53%
NAPS 2.02 2.02 2.01 2.00 1.98 1.91 1.87 5.26%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.27 18.58 11.85 5.32 19.59 13.41 8.90 105.36%
EPS 0.55 0.41 0.28 0.12 0.57 0.37 0.25 68.91%
DPS 0.16 0.12 0.08 0.04 0.16 0.12 0.08 58.53%
NAPS 0.0827 0.0827 0.0822 0.0818 0.081 0.0782 0.0765 5.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.25 2.90 2.31 1.65 1.54 1.35 1.36 -
P/RPS 0.66 0.64 0.80 1.27 0.32 0.41 0.63 3.14%
P/EPS 31.64 28.94 33.69 54.49 11.14 14.83 21.90 27.71%
EY 3.16 3.45 2.97 1.84 8.98 6.74 4.57 -21.75%
DY 0.94 1.03 0.87 0.61 2.60 2.22 1.47 -25.71%
P/NAPS 2.10 1.44 1.15 0.83 0.78 0.71 0.73 101.88%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 -
Price 4.36 4.45 2.26 1.86 1.60 1.47 1.61 -
P/RPS 0.68 0.98 0.78 1.43 0.33 0.45 0.74 -5.46%
P/EPS 32.46 44.41 32.96 61.43 11.57 16.14 25.93 16.10%
EY 3.08 2.25 3.03 1.63 8.64 6.19 3.86 -13.93%
DY 0.92 0.67 0.88 0.54 2.50 2.04 1.24 -18.00%
P/NAPS 2.16 2.20 1.12 0.93 0.81 0.77 0.86 84.46%

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