[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[PMBTECH] PMB TECHNOLOGY BHD

Announcement Date

16-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 13.24%

YoY- 10.46%

Quarter Report

PMBTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	520,986	475,660	531,886	448,616	337,008	438,262	289,314	10.29%
YoY %	9.53%	-10.57%	18.56%	33.12%	-23.10%	51.48%	-	-
Horiz. %	180.08%	164.41%	183.84%	155.06%	116.49%	151.48%	100.00%	-
PBT	10,734	15,990	14,752	13,990	12,768	8,978	8,960	3.05%
YoY %	-32.87%	8.39%	5.45%	9.57%	42.21%	0.20%	-	-
Horiz. %	119.80%	178.46%	164.64%	156.14%	142.50%	100.20%	100.00%	-
Tax	-3,398	-4,002	-3,540	-3,364	-3,148	-2,260	-2,400	5.96%
YoY %	15.09%	-13.05%	-5.23%	-6.86%	-39.29%	5.83%	-	-
Horiz. %	141.58%	166.75%	147.50%	140.17%	131.17%	94.17%	100.00%	-
NP	7,336	11,988	11,212	10,626	9,620	6,718	6,560	1.87%
YoY %	-38.81%	6.92%	5.51%	10.46%	43.20%	2.41%	-	-
Horiz. %	111.83%	182.74%	170.91%	161.98%	146.65%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,336	11,988	11,212	10,626	9,620	6,718	6,560	1.87%
YoY %	-38.81%	6.92%	5.51%	10.46%	43.20%	2.41%	-	-
Horiz. %	111.83%	182.74%	170.91%	161.98%	146.65%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.66%	25.03%	24.00%	24.05%	24.66%	25.17%	26.79%	-
YoY %	26.49%	4.29%	-0.21%	-2.47%	-2.03%	-6.05%	-	-
Horiz. %	118.18%	93.43%	89.59%	89.77%	92.05%	93.95%	100.00%	-
Total Cost	513,650	463,672	520,674	437,990	327,388	431,544	282,754	10.45%
YoY %	10.78%	-10.95%	18.88%	33.78%	-24.14%	52.62%	-	-
Horiz. %	181.66%	163.98%	184.14%	154.90%	115.79%	152.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,541	409,909	161,095	155,734	144,842	136,991	128,718	26.51%
YoY %	28.94%	154.45%	3.44%	7.52%	5.73%	6.43%	-	-
Horiz. %	410.62%	318.46%	125.15%	120.99%	112.53%	106.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	3,444	3,098	3,099	3,098	3,095	1,550	-
YoY %	-	11.17%	-0.03%	0.03%	0.10%	99.68%	-	-
Horiz. %	-	222.19%	199.87%	199.94%	199.87%	199.68%	100.00%	-
Div Payout %	-	28.73%	27.63%	29.17%	32.21%	46.08%	23.64%	-
YoY %	-	3.98%	-5.28%	-9.44%	-30.10%	94.92%	-	-
Horiz. %	-	121.53%	116.88%	123.39%	136.25%	194.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	528,541	409,909	161,095	155,734	144,842	136,991	128,718	26.51%
YoY %	28.94%	154.45%	3.44%	7.52%	5.73%	6.43%	-	-
Horiz. %	410.62%	318.46%	125.15%	120.99%	112.53%	106.43%	100.00%	-
NOSH	210,634	177,271	160,000	80,000	77,455	77,396	77,541	18.10%
YoY %	18.82%	10.79%	100.00%	3.29%	0.08%	-0.19%	-	-
Horiz. %	271.64%	228.62%	206.34%	103.17%	99.89%	99.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	1.41%	2.52%	2.11%	2.37%	2.85%	1.53%	2.27%	-
YoY %	-44.05%	19.43%	-10.97%	-16.84%	86.27%	-32.60%	-	-
Horiz. %	62.11%	111.01%	92.95%	104.41%	125.55%	67.40%	100.00%	-
ROE	1.39%	2.92%	6.96%	6.82%	6.64%	4.90%	5.10%	-
YoY %	-52.40%	-58.05%	2.05%	2.71%	35.51%	-3.92%	-	-
Horiz. %	27.25%	57.25%	136.47%	133.73%	130.20%	96.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	254.31	276.18	343.37	579.01	435.10	566.26	373.11	-6.18%
YoY %	-7.92%	-19.57%	-40.70%	33.08%	-23.16%	51.77%	-	-
Horiz. %	68.16%	74.02%	92.03%	155.18%	116.61%	151.77%	100.00%	-
EPS	3.58	6.96	7.24	13.72	12.42	8.68	8.46	-13.34%
YoY %	-48.56%	-3.87%	-47.23%	10.47%	43.09%	2.60%	-	-
Horiz. %	42.32%	82.27%	85.58%	162.17%	146.81%	102.60%	100.00%	-
DPS	0.00	2.00	2.00	4.00	4.00	4.00	2.00	-
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	2.58	2.38	1.04	2.01	1.87	1.77	1.66	7.61%
YoY %	8.40%	128.85%	-48.26%	7.49%	5.65%	6.63%	-	-
Horiz. %	155.42%	143.37%	62.65%	121.08%	112.65%	106.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 80,000
RPS	32.04	29.26	32.71	27.59	20.73	26.96	17.79	10.29%
YoY %	9.50%	-10.55%	18.56%	33.09%	-23.11%	51.55%	-	-
Horiz. %	180.10%	164.47%	183.87%	155.09%	116.53%	151.55%	100.00%	-
EPS	0.45	0.74	0.69	0.65	0.59	0.41	0.40	1.98%
YoY %	-39.19%	7.25%	6.15%	10.17%	43.90%	2.50%	-	-
Horiz. %	112.50%	185.00%	172.50%	162.50%	147.50%	102.50%	100.00%	-
DPS	0.00	0.21	0.19	0.19	0.19	0.19	0.10	-
YoY %	0.00%	10.53%	0.00%	0.00%	0.00%	90.00%	-	-
Horiz. %	0.00%	210.00%	190.00%	190.00%	190.00%	190.00%	100.00%	-
NAPS	0.3251	0.2521	0.0991	0.0958	0.0891	0.0843	0.0792	26.50%
YoY %	28.96%	154.39%	3.44%	7.52%	5.69%	6.44%	-	-
Horiz. %	410.48%	318.31%	125.13%	120.96%	112.50%	106.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.76	3.14	2.77	2.31	1.36	0.925	0.88	-
P/RPS	1.09	1.14	0.81	0.40	0.31	0.16	0.24	28.65%
YoY %	-4.39%	40.74%	102.50%	29.03%	93.75%	-33.33%	-	-
Horiz. %	454.17%	475.00%	337.50%	166.67%	129.17%	66.67%	100.00%	-
P/EPS	77.07	45.11	38.27	16.84	10.95	10.66	10.40	39.58%
YoY %	70.85%	17.87%	127.26%	53.79%	2.72%	2.50%	-	-
Horiz. %	741.06%	433.75%	367.98%	161.92%	105.29%	102.50%	100.00%	-
EY	1.30	2.22	2.61	5.94	9.13	9.38	9.61	-28.33%
YoY %	-41.44%	-14.94%	-56.06%	-34.94%	-2.67%	-2.39%	-	-
Horiz. %	13.53%	23.10%	27.16%	61.81%	95.01%	97.61%	100.00%	-
DY	0.00	0.64	0.72	1.73	2.94	4.32	2.27	-
YoY %	0.00%	-11.11%	-58.38%	-41.16%	-31.94%	90.31%	-	-
Horiz. %	0.00%	28.19%	31.72%	76.21%	129.52%	190.31%	100.00%	-
P/NAPS	1.07	1.32	2.66	1.15	0.73	0.52	0.53	12.40%
YoY %	-18.94%	-50.38%	131.30%	57.53%	40.38%	-1.89%	-	-
Horiz. %	201.89%	249.06%	501.89%	216.98%	137.74%	98.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	-
Price	2.55	3.20	3.30	2.26	1.61	0.90	1.11	-
P/RPS	1.00	1.16	0.96	0.39	0.37	0.16	0.30	22.19%
YoY %	-13.79%	20.83%	146.15%	5.41%	131.25%	-46.67%	-	-
Horiz. %	333.33%	386.67%	320.00%	130.00%	123.33%	53.33%	100.00%	-
P/EPS	71.21	45.97	45.59	16.48	12.96	10.37	13.12	32.53%
YoY %	54.91%	0.83%	176.64%	27.16%	24.98%	-20.96%	-	-
Horiz. %	542.76%	350.38%	347.48%	125.61%	98.78%	79.04%	100.00%	-
EY	1.40	2.18	2.19	6.07	7.71	9.64	7.62	-24.58%
YoY %	-35.78%	-0.46%	-63.92%	-21.27%	-20.02%	26.51%	-	-
Horiz. %	18.37%	28.61%	28.74%	79.66%	101.18%	126.51%	100.00%	-
DY	0.00	0.62	0.61	1.77	2.48	4.44	1.80	-
YoY %	0.00%	1.64%	-65.54%	-28.63%	-44.14%	146.67%	-	-
Horiz. %	0.00%	34.44%	33.89%	98.33%	137.78%	246.67%	100.00%	-
P/NAPS	0.99	1.34	3.17	1.12	0.86	0.51	0.67	6.71%
YoY %	-26.12%	-57.73%	183.04%	30.23%	68.63%	-23.88%	-	-
Horiz. %	147.76%	200.00%	473.13%	167.16%	128.36%	76.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos