[PMBTECH] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 29.34%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 539,620 595,816 516,957 443,447 416,652 427,388 444,765 13.76%
PBT 31,002 35,257 33,630 19,782 14,756 13,658 14,137 68.87%
Tax -5,557 -6,845 -5,859 -7,227 -5,049 -4,681 -4,818 9.99%
NP 25,445 28,412 27,771 12,555 9,707 8,977 9,319 95.47%
-
NP to SH 25,445 28,412 27,771 12,555 9,707 8,977 9,319 95.47%
-
Tax Rate 17.92% 19.41% 17.42% 36.53% 34.22% 34.27% 34.08% -
Total Cost 514,175 567,404 489,186 430,892 406,945 418,411 435,446 11.72%
-
Net Worth 528,541 527,968 534,084 513,433 409,909 357,004 356,988 29.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,115 6,837 6,837 5,333 3,288 3,114 3,114 39.25%
Div Payout % 20.10% 24.06% 24.62% 42.48% 33.87% 34.70% 33.42% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 528,541 527,968 534,084 513,433 409,909 357,004 356,988 29.93%
NOSH 210,634 209,791 209,670 209,595 177,271 161,614 161,614 19.33%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.72% 4.77% 5.37% 2.83% 2.33% 2.10% 2.10% -
ROE 4.81% 5.38% 5.20% 2.45% 2.37% 2.51% 2.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 263.41 291.15 252.63 216.79 241.91 272.95 284.06 -4.91%
EPS 12.42 13.88 13.57 6.14 5.64 5.73 5.95 63.40%
DPS 2.50 3.34 3.34 2.61 1.91 2.00 1.99 16.44%
NAPS 2.58 2.58 2.61 2.51 2.38 2.28 2.28 8.59%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 33.19 36.65 31.80 27.27 25.63 26.29 27.35 13.78%
EPS 1.56 1.75 1.71 0.77 0.60 0.55 0.57 95.77%
DPS 0.31 0.42 0.42 0.33 0.20 0.19 0.19 38.63%
NAPS 0.3251 0.3247 0.3285 0.3158 0.2521 0.2196 0.2196 29.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.76 2.75 3.15 3.18 3.14 3.35 3.57 -
P/RPS 1.05 0.94 1.25 1.47 1.30 1.23 1.26 -11.45%
P/EPS 22.22 19.81 23.21 51.81 55.71 58.43 59.98 -48.44%
EY 4.50 5.05 4.31 1.93 1.79 1.71 1.67 93.75%
DY 0.91 1.21 1.06 0.82 0.61 0.60 0.56 38.26%
P/NAPS 1.07 1.07 1.21 1.27 1.32 1.47 1.57 -22.57%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 -
Price 2.55 2.88 3.10 3.17 3.20 3.15 3.20 -
P/RPS 0.97 0.99 1.23 1.46 1.32 1.15 1.13 -9.68%
P/EPS 20.53 20.74 22.84 51.65 56.78 54.94 53.77 -47.40%
EY 4.87 4.82 4.38 1.94 1.76 1.82 1.86 90.07%
DY 0.98 1.16 1.08 0.82 0.60 0.63 0.62 35.73%
P/NAPS 0.99 1.12 1.19 1.26 1.34 1.38 1.40 -20.64%

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