[PMBTECH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 46.67%
YoY- 16.55%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 390,231 391,549 351,794 253,919 345,882 236,936 206,081 11.22%
PBT 15,550 9,905 10,200 9,581 8,070 7,170 7,286 13.46%
Tax -5,083 -2,674 -2,437 -2,526 -2,017 -2,000 -1,867 18.15%
NP 10,467 7,231 7,763 7,055 6,053 5,170 5,419 11.59%
-
NP to SH 10,467 7,231 7,763 7,055 6,053 5,170 5,419 11.59%
-
Tax Rate 32.69% 27.00% 23.89% 26.36% 24.99% 27.89% 25.62% -
Total Cost 379,764 384,318 344,031 246,864 339,829 231,766 200,662 11.21%
-
Net Worth 513,433 352,521 156,509 147,986 144,930 130,218 124,815 26.56%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 4,091 1,552 2,324 2,324 2,325 1,550 1,550 17.54%
Div Payout % 39.09% 21.48% 29.94% 32.95% 38.41% 29.98% 28.61% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 513,433 352,521 156,509 147,986 144,930 130,218 124,815 26.56%
NOSH 209,595 161,536 80,000 80,000 77,503 77,511 77,525 18.02%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.68% 1.85% 2.21% 2.78% 1.75% 2.18% 2.63% -
ROE 2.04% 2.05% 4.96% 4.77% 4.18% 3.97% 4.34% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 190.77 252.13 454.04 327.72 446.28 305.68 265.83 -5.37%
EPS 5.12 4.66 10.02 9.11 7.81 6.67 6.99 -5.05%
DPS 2.00 1.00 3.00 3.00 3.00 2.00 2.00 0.00%
NAPS 2.51 2.27 2.02 1.91 1.87 1.68 1.61 7.67%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.00 24.08 21.64 15.62 21.27 14.57 12.67 11.22%
EPS 0.64 0.44 0.48 0.43 0.37 0.32 0.33 11.66%
DPS 0.25 0.10 0.14 0.14 0.14 0.10 0.10 16.49%
NAPS 0.3158 0.2168 0.0963 0.091 0.0891 0.0801 0.0768 26.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.18 3.24 2.90 1.35 0.955 1.43 0.70 -
P/RPS 1.67 1.29 0.64 0.41 0.21 0.47 0.26 36.32%
P/EPS 62.15 69.58 28.94 14.83 12.23 21.44 10.01 35.55%
EY 1.61 1.44 3.45 6.74 8.18 4.66 9.99 -26.22%
DY 0.63 0.31 1.03 2.22 3.14 1.40 2.86 -22.27%
P/NAPS 1.27 1.43 1.44 0.71 0.51 0.85 0.43 19.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 -
Price 3.17 3.45 4.45 1.47 0.95 1.34 0.67 -
P/RPS 1.66 1.37 0.98 0.45 0.21 0.44 0.25 37.07%
P/EPS 61.95 74.09 44.41 16.14 12.16 20.09 9.59 36.45%
EY 1.61 1.35 2.25 6.19 8.22 4.98 10.43 -26.74%
DY 0.63 0.29 0.67 2.04 3.16 1.49 2.99 -22.85%
P/NAPS 1.26 1.52 2.20 0.77 0.51 0.80 0.42 20.08%

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