[PMBTECH] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 9.62%
YoY- 37.28%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 397,910 371,030 342,330 383,666 401,211 434,293 437,516 -6.12%
PBT 13,225 13,293 12,066 12,450 11,363 10,555 10,037 20.16%
Tax -2,550 -2,578 -3,343 -3,278 -2,996 -2,834 -2,552 -0.05%
NP 10,675 10,715 8,723 9,172 8,367 7,721 7,485 26.67%
-
NP to SH 10,675 10,715 8,723 9,172 8,367 7,721 7,485 26.67%
-
Tax Rate 19.28% 19.39% 27.71% 26.33% 26.37% 26.85% 25.43% -
Total Cost 387,235 360,315 333,607 374,494 392,844 426,572 430,031 -6.74%
-
Net Worth 154,960 153,410 147,986 144,820 142,540 144,301 144,763 4.63%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,098 3,098 3,099 3,099 3,099 3,097 3,096 0.04%
Div Payout % 29.03% 28.92% 35.54% 33.79% 37.04% 40.12% 41.36% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 154,960 153,410 147,986 144,820 142,540 144,301 144,763 4.63%
NOSH 80,000 80,000 77,480 77,444 77,467 77,581 77,413 2.21%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.68% 2.89% 2.55% 2.39% 2.09% 1.78% 1.71% -
ROE 6.89% 6.98% 5.89% 6.33% 5.87% 5.35% 5.17% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 513.56 478.87 441.83 495.41 517.91 559.79 565.17 -6.17%
EPS 13.78 13.83 11.26 11.84 10.80 9.95 9.67 26.60%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.00 1.98 1.91 1.87 1.84 1.86 1.87 4.57%
Adjusted Per Share Value based on latest NOSH - 77,444
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.47 22.82 21.05 23.60 24.68 26.71 26.91 -6.13%
EPS 0.66 0.66 0.54 0.56 0.51 0.47 0.46 27.18%
DPS 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.00%
NAPS 0.0953 0.0944 0.091 0.0891 0.0877 0.0888 0.089 4.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.65 1.54 1.35 1.36 0.98 1.00 0.955 -
P/RPS 0.32 0.32 0.31 0.27 0.19 0.18 0.17 52.39%
P/EPS 11.98 11.14 11.99 11.48 9.07 10.05 9.88 13.69%
EY 8.35 8.98 8.34 8.71 11.02 9.95 10.12 -12.01%
DY 2.42 2.60 2.96 2.94 4.08 4.00 4.19 -30.62%
P/NAPS 0.83 0.78 0.71 0.73 0.53 0.54 0.51 38.31%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 26/11/15 -
Price 1.86 1.60 1.47 1.61 0.97 0.95 0.95 -
P/RPS 0.36 0.33 0.33 0.32 0.19 0.17 0.17 64.83%
P/EPS 13.50 11.57 13.06 13.59 8.98 9.55 9.83 23.52%
EY 7.41 8.64 7.66 7.36 11.13 10.48 10.18 -19.06%
DY 2.15 2.50 2.72 2.48 4.12 4.21 4.21 -36.08%
P/NAPS 0.93 0.81 0.77 0.86 0.53 0.51 0.51 49.20%

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