[PMBTECH] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 13.91%
YoY- 38.78%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 399,746 444,765 497,467 371,030 434,293 328,637 281,883 5.99%
PBT 30,353 14,137 14,423 13,293 10,556 9,137 10,485 19.37%
Tax -2,582 -4,818 -4,015 -2,578 -2,835 -2,535 -2,930 -2.08%
NP 27,771 9,319 10,408 10,715 7,721 6,602 7,555 24.21%
-
NP to SH 27,771 9,319 10,408 10,715 7,721 6,602 7,555 24.21%
-
Tax Rate 8.51% 34.08% 27.84% 19.39% 26.86% 27.74% 27.94% -
Total Cost 371,975 435,446 487,059 360,315 426,572 322,035 274,328 5.20%
-
Net Worth 534,084 356,988 156,509 153,410 144,042 132,504 126,304 27.15%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,162 3,131 3,099 3,099 3,097 2,324 2,324 20.62%
Div Payout % 25.79% 33.60% 29.78% 28.92% 40.12% 35.21% 30.77% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 534,084 356,988 156,509 153,410 144,042 132,504 126,304 27.15%
NOSH 209,670 161,614 80,000 80,000 77,442 77,488 77,487 18.03%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.95% 2.10% 2.09% 2.89% 1.78% 2.01% 2.68% -
ROE 5.20% 2.61% 6.65% 6.98% 5.36% 4.98% 5.98% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 195.35 284.06 642.06 478.87 560.80 424.11 363.78 -9.83%
EPS 13.57 5.95 13.43 13.83 9.97 8.52 9.75 5.66%
DPS 3.50 2.00 4.00 4.00 4.00 3.00 3.00 2.60%
NAPS 2.61 2.28 2.02 1.98 1.86 1.71 1.63 8.15%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.59 27.35 30.60 22.82 26.71 20.21 17.34 5.99%
EPS 1.71 0.57 0.64 0.66 0.47 0.41 0.46 24.45%
DPS 0.44 0.19 0.19 0.19 0.19 0.14 0.14 21.01%
NAPS 0.3285 0.2196 0.0963 0.0944 0.0886 0.0815 0.0777 27.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.15 3.57 4.25 1.54 1.00 0.945 0.67 -
P/RPS 1.61 1.26 0.66 0.32 0.18 0.22 0.18 44.05%
P/EPS 23.21 59.98 31.64 11.14 10.03 11.09 6.87 22.48%
EY 4.31 1.67 3.16 8.98 9.97 9.02 14.55 -18.34%
DY 1.11 0.56 0.94 2.60 4.00 3.17 4.48 -20.74%
P/NAPS 1.21 1.57 2.10 0.78 0.54 0.55 0.41 19.75%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 -
Price 3.10 3.20 4.36 1.60 0.95 0.965 0.72 -
P/RPS 1.59 1.13 0.68 0.33 0.17 0.23 0.20 41.25%
P/EPS 22.84 53.77 32.46 11.57 9.53 11.33 7.38 20.70%
EY 4.38 1.86 3.08 8.64 10.49 8.83 13.54 -17.13%
DY 1.13 0.62 0.92 2.50 4.21 3.11 4.17 -19.54%
P/NAPS 1.19 1.40 2.16 0.81 0.51 0.56 0.44 18.02%

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