[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.01%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 723,738 545,421 520,308 522,065 469,058 338,558 461,176 7.79%
PBT 78,193 21,745 20,733 13,206 13,600 12,774 10,760 39.13%
Tax -17,472 -5,997 -6,777 -3,565 -3,249 -3,368 -2,689 36.56%
NP 60,721 15,748 13,956 9,641 10,350 9,406 8,070 39.94%
-
NP to SH 60,721 15,748 13,956 9,641 10,350 9,406 8,070 39.94%
-
Tax Rate 22.34% 27.58% 32.69% 27.00% 23.89% 26.37% 24.99% -
Total Cost 663,017 529,673 506,352 512,424 458,708 329,152 453,105 6.54%
-
Net Worth 608,397 543,525 513,433 352,521 156,509 147,986 144,930 26.98%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 5,454 2,070 3,099 3,099 3,100 -
Div Payout % - - 39.09% 21.48% 29.94% 32.95% 38.41% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 608,397 543,525 513,433 352,521 156,509 147,986 144,930 26.98%
NOSH 214,811 210,634 209,595 161,536 80,000 80,000 77,503 18.50%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.39% 2.89% 2.68% 1.85% 2.21% 2.78% 1.75% -
ROE 9.98% 2.90% 2.72% 2.73% 6.61% 6.36% 5.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 349.74 265.92 254.36 336.17 605.39 436.96 595.04 -8.46%
EPS 29.35 7.68 6.83 6.21 13.36 12.15 10.41 18.83%
DPS 0.00 0.00 2.67 1.33 4.00 4.00 4.00 -
NAPS 2.94 2.65 2.51 2.27 2.02 1.91 1.87 7.82%
Adjusted Per Share Value based on latest NOSH - 161,536
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 38.22 28.80 27.48 27.57 24.77 17.88 24.35 7.79%
EPS 3.21 0.83 0.74 0.51 0.55 0.50 0.43 39.75%
DPS 0.00 0.00 0.29 0.11 0.16 0.16 0.16 -
NAPS 0.3213 0.287 0.2711 0.1862 0.0827 0.0782 0.0765 26.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 11.86 2.69 3.18 3.24 2.90 1.35 0.955 -
P/RPS 3.39 1.01 1.25 0.96 0.48 0.31 0.16 66.26%
P/EPS 40.42 35.03 46.61 52.19 21.71 11.12 9.17 28.01%
EY 2.47 2.85 2.15 1.92 4.61 8.99 10.90 -21.90%
DY 0.00 0.00 0.84 0.41 1.38 2.96 4.19 -
P/NAPS 4.03 1.02 1.27 1.43 1.44 0.71 0.51 41.08%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 -
Price 12.80 3.56 3.17 3.45 4.45 1.47 0.95 -
P/RPS 3.66 1.34 1.25 1.03 0.74 0.34 0.16 68.40%
P/EPS 43.62 46.37 46.46 55.57 33.31 12.11 9.12 29.77%
EY 2.29 2.16 2.15 1.80 3.00 8.26 10.96 -22.94%
DY 0.00 0.00 0.84 0.39 0.90 2.72 4.21 -
P/NAPS 4.35 1.34 1.26 1.52 2.20 0.77 0.51 42.89%

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