[PMBTECH] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
03-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 23.61%
YoY- 37.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 387,076 456,584 403,328 295,808 428,136 291,920 246,148 7.83%
PBT 8,748 10,664 12,288 12,560 9,328 7,716 8,064 1.36%
Tax -2,100 -2,648 -2,904 -3,016 -2,368 -2,196 -2,040 0.48%
NP 6,648 8,016 9,384 9,544 6,960 5,520 6,024 1.65%
-
NP to SH 6,648 8,016 9,384 9,544 6,960 5,520 6,024 1.65%
-
Tax Rate 24.01% 24.83% 23.63% 24.01% 25.39% 28.46% 25.30% -
Total Cost 380,428 448,568 393,944 286,264 421,176 286,400 240,124 7.96%
-
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 3,099 3,098 3,093 - - -
Div Payout % - - 33.03% 32.47% 44.44% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
NOSH 161,614 80,000 80,000 77,467 77,333 77,528 77,628 12.99%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.72% 1.76% 2.33% 3.23% 1.63% 1.89% 2.45% -
ROE 1.86% 5.12% 6.06% 6.70% 5.14% 4.34% 5.01% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 247.20 589.29 520.56 381.85 553.62 376.53 317.08 -4.06%
EPS 4.24 10.36 12.12 12.32 9.00 7.12 7.76 -9.57%
DPS 0.00 0.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.28 2.02 2.00 1.84 1.75 1.64 1.55 6.64%
Adjusted Per Share Value based on latest NOSH - 77,467
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 23.81 28.08 24.81 18.19 26.33 17.95 15.14 7.83%
EPS 0.41 0.49 0.58 0.59 0.43 0.34 0.37 1.72%
DPS 0.00 0.00 0.19 0.19 0.19 0.00 0.00 -
NAPS 0.2196 0.0963 0.0953 0.0877 0.0832 0.0782 0.074 19.86%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.35 4.00 1.65 0.98 0.935 0.735 0.56 -
P/RPS 1.36 0.68 0.32 0.26 0.17 0.20 0.18 40.05%
P/EPS 78.90 38.66 13.62 7.95 10.39 10.32 7.22 48.93%
EY 1.27 2.59 7.34 12.57 9.63 9.69 13.86 -32.84%
DY 0.00 0.00 2.42 4.08 4.28 0.00 0.00 -
P/NAPS 1.47 1.98 0.83 0.53 0.53 0.45 0.36 26.41%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 -
Price 3.15 3.12 1.86 0.97 0.94 0.85 0.68 -
P/RPS 1.27 0.53 0.36 0.25 0.17 0.23 0.21 34.95%
P/EPS 74.19 30.16 15.36 7.87 10.44 11.94 8.76 42.74%
EY 1.35 3.32 6.51 12.70 9.57 8.38 11.41 -29.92%
DY 0.00 0.00 2.15 4.12 4.26 0.00 0.00 -
P/NAPS 1.38 1.54 0.93 0.53 0.54 0.52 0.44 20.97%

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