[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.13%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 522,065 469,058 338,558 461,176 315,914 274,774 292,589 10.12%
PBT 13,206 13,600 12,774 10,760 9,560 9,714 16,388 -3.53%
Tax -3,565 -3,249 -3,368 -2,689 -2,666 -2,489 -3,244 1.58%
NP 9,641 10,350 9,406 8,070 6,893 7,225 13,144 -5.03%
-
NP to SH 9,641 10,350 9,406 8,070 6,893 7,225 13,145 -5.03%
-
Tax Rate 27.00% 23.89% 26.37% 24.99% 27.89% 25.62% 19.79% -
Total Cost 512,424 458,708 329,152 453,105 309,021 267,549 279,445 10.62%
-
Net Worth 352,521 156,509 147,986 144,930 130,218 124,815 120,137 19.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,070 3,099 3,099 3,100 2,066 2,067 2,066 0.03%
Div Payout % 21.48% 29.94% 32.95% 38.41% 29.99% 28.61% 15.72% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 352,521 156,509 147,986 144,930 130,218 124,815 120,137 19.64%
NOSH 161,536 80,000 80,000 77,503 77,511 77,525 77,507 13.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.85% 2.21% 2.78% 1.75% 2.18% 2.63% 4.49% -
ROE 2.73% 6.61% 6.36% 5.57% 5.29% 5.79% 10.94% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 336.17 605.39 436.96 595.04 407.57 354.43 377.50 -1.91%
EPS 6.21 13.36 12.15 10.41 8.89 9.32 16.96 -15.41%
DPS 1.33 4.00 4.00 4.00 2.67 2.67 2.67 -10.96%
NAPS 2.27 2.02 1.91 1.87 1.68 1.61 1.55 6.56%
Adjusted Per Share Value based on latest NOSH - 77,413
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.11 28.85 20.82 28.36 19.43 16.90 18.00 10.12%
EPS 0.59 0.64 0.58 0.50 0.42 0.44 0.81 -5.14%
DPS 0.13 0.19 0.19 0.19 0.13 0.13 0.13 0.00%
NAPS 0.2168 0.0963 0.091 0.0891 0.0801 0.0768 0.0739 19.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.24 2.90 1.35 0.955 1.43 0.70 0.51 -
P/RPS 0.96 0.48 0.31 0.16 0.35 0.20 0.14 37.81%
P/EPS 52.19 21.71 11.12 9.17 16.08 7.51 3.01 60.84%
EY 1.92 4.61 8.99 10.90 6.22 13.31 33.25 -37.81%
DY 0.41 1.38 2.96 4.19 1.86 3.81 5.23 -34.56%
P/NAPS 1.43 1.44 0.71 0.51 0.85 0.43 0.33 27.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 -
Price 3.45 4.45 1.47 0.95 1.34 0.67 0.55 -
P/RPS 1.03 0.74 0.34 0.16 0.33 0.19 0.15 37.84%
P/EPS 55.57 33.31 12.11 9.12 15.07 7.19 3.24 60.55%
EY 1.80 3.00 8.26 10.96 6.64 13.91 30.84 -37.70%
DY 0.39 0.90 2.72 4.21 1.99 3.98 4.85 -34.28%
P/NAPS 1.52 2.20 0.77 0.51 0.80 0.42 0.35 27.71%

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