[PMBTECH] QoQ TTM 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- -0.37%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 497,467 468,905 426,834 397,910 371,030 342,330 383,666 18.85%
PBT 14,423 13,912 13,904 13,225 13,293 12,066 12,450 10.27%
Tax -4,015 -2,489 -2,686 -2,550 -2,578 -3,343 -3,278 14.43%
NP 10,408 11,423 11,218 10,675 10,715 8,723 9,172 8.76%
-
NP to SH 10,408 11,423 11,218 10,675 10,715 8,723 9,172 8.76%
-
Tax Rate 27.84% 17.89% 19.32% 19.28% 19.39% 27.71% 26.33% -
Total Cost 487,059 457,482 415,616 387,235 360,315 333,607 374,494 19.09%
-
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,820 5.29%
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 3,099 3,099 3,098 3,098 3,099 3,099 0.00%
Div Payout % 29.78% 27.13% 27.63% 29.03% 28.92% 35.54% 33.79% -
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 156,509 156,509 155,734 154,960 153,410 147,986 144,820 5.29%
NOSH 80,000 80,000 80,000 80,000 80,000 77,480 77,444 2.18%
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% 2.44% 2.63% 2.68% 2.89% 2.55% 2.39% -
ROE 6.65% 7.30% 7.20% 6.89% 6.98% 5.89% 6.33% -
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 642.06 605.19 550.90 513.56 478.87 441.83 495.41 18.81%
EPS 13.43 14.74 14.48 13.78 13.83 11.26 11.84 8.73%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
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 24.76 22.54 21.01 19.59 18.08 20.26 18.85%
EPS 0.55 0.60 0.59 0.56 0.57 0.46 0.48 9.47%
DPS 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.00%
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 0.48 0.42 0.32 0.32 0.31 0.27 81.16%
P/EPS 31.64 19.67 15.95 11.98 11.14 11.99 11.48 96.21%
EY 3.16 5.08 6.27 8.35 8.98 8.34 8.71 -49.03%
DY 0.94 1.38 1.73 2.42 2.60 2.96 2.94 -53.14%
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 0.74 0.41 0.36 0.33 0.33 0.32 65.06%
P/EPS 32.46 30.18 15.61 13.50 11.57 13.06 13.59 78.40%
EY 3.08 3.31 6.41 7.41 8.64 7.66 7.36 -43.96%
DY 0.92 0.90 1.77 2.15 2.50 2.72 2.48 -48.27%
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