[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 39.87%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 680,156 520,986 475,660 531,886 448,616 337,008 438,262 7.59%
PBT 48,630 10,734 15,990 14,752 13,990 12,768 8,978 32.48%
Tax -12,218 -3,398 -4,002 -3,540 -3,364 -3,148 -2,260 32.44%
NP 36,412 7,336 11,988 11,212 10,626 9,620 6,718 32.50%
-
NP to SH 36,412 7,336 11,988 11,212 10,626 9,620 6,718 32.50%
-
Tax Rate 25.12% 31.66% 25.03% 24.00% 24.05% 24.66% 25.17% -
Total Cost 643,744 513,650 463,672 520,674 437,990 327,388 431,544 6.88%
-
Net Worth 582,654 528,541 409,909 161,095 155,734 144,842 136,991 27.25%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 3,444 3,098 3,099 3,098 3,095 -
Div Payout % - - 28.73% 27.63% 29.17% 32.21% 46.08% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 582,654 528,541 409,909 161,095 155,734 144,842 136,991 27.25%
NOSH 214,811 210,634 177,271 160,000 80,000 77,455 77,396 18.52%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.35% 1.41% 2.52% 2.11% 2.37% 2.85% 1.53% -
ROE 6.25% 1.39% 2.92% 6.96% 6.82% 6.64% 4.90% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 330.36 254.31 276.18 343.37 579.01 435.10 566.26 -8.58%
EPS 17.68 3.58 6.96 7.24 13.72 12.42 8.68 12.57%
DPS 0.00 0.00 2.00 2.00 4.00 4.00 4.00 -
NAPS 2.83 2.58 2.38 1.04 2.01 1.87 1.77 8.12%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 35.92 27.51 25.12 28.09 23.69 17.80 23.14 7.59%
EPS 1.92 0.39 0.63 0.59 0.56 0.51 0.35 32.76%
DPS 0.00 0.00 0.18 0.16 0.16 0.16 0.16 -
NAPS 0.3077 0.2791 0.2165 0.0851 0.0822 0.0765 0.0723 27.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 5.25 2.76 3.14 2.77 2.31 1.36 0.925 -
P/RPS 1.59 1.09 1.14 0.81 0.40 0.31 0.16 46.57%
P/EPS 29.69 77.07 45.11 38.27 16.84 10.95 10.66 18.59%
EY 3.37 1.30 2.22 2.61 5.94 9.13 9.38 -15.67%
DY 0.00 0.00 0.64 0.72 1.73 2.94 4.32 -
P/NAPS 1.86 1.07 1.32 2.66 1.15 0.73 0.52 23.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 -
Price 5.70 2.55 3.20 3.30 2.26 1.61 0.90 -
P/RPS 1.73 1.00 1.16 0.96 0.39 0.37 0.16 48.64%
P/EPS 32.23 71.21 45.97 45.59 16.48 12.96 10.37 20.78%
EY 3.10 1.40 2.18 2.19 6.07 7.71 9.64 -17.21%
DY 0.00 0.00 0.62 0.61 1.77 2.48 4.44 -
P/NAPS 2.01 0.99 1.34 3.17 1.12 0.86 0.51 25.65%

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