[PMBTECH] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -17.43%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 148,573 152,401 125,606 127,486 85,415 126,751 92,279 8.25%
PBT 10,942 7,555 2,529 3,205 3,197 3,581 2,690 26.31%
Tax -2,799 -3,082 -904 -755 -952 -887 -800 23.18%
NP 8,143 4,473 1,625 2,450 2,245 2,694 1,890 27.53%
-
NP to SH 8,143 4,473 1,625 2,450 2,245 2,694 1,890 27.53%
-
Tax Rate 25.58% 40.79% 35.75% 23.56% 29.78% 24.77% 29.74% -
Total Cost 140,430 147,928 123,981 125,036 83,170 124,057 90,389 7.61%
-
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.87%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 2,045 - 774 774 774 774 -
Div Payout % - 45.73% - 31.62% 34.51% 28.74% 40.98% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.87%
NOSH 210,634 209,595 161,536 80,000 80,000 77,413 77,459 18.12%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.48% 2.94% 1.29% 1.92% 2.63% 2.13% 2.05% -
ROE 1.50% 0.87% 0.46% 1.57% 1.52% 1.86% 1.45% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 72.44 74.50 80.88 164.54 110.24 163.73 119.13 -7.94%
EPS 3.97 2.19 1.05 3.16 2.90 3.48 2.44 8.44%
DPS 0.00 1.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 2.65 2.51 2.27 2.02 1.91 1.87 1.68 7.88%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.85 8.05 6.63 6.73 4.51 6.69 4.87 8.27%
EPS 0.43 0.24 0.09 0.13 0.12 0.14 0.10 27.49%
DPS 0.00 0.11 0.00 0.04 0.04 0.04 0.04 -
NAPS 0.287 0.2711 0.1862 0.0827 0.0782 0.0764 0.0687 26.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.69 3.18 3.24 2.90 1.35 0.955 1.43 -
P/RPS 3.71 4.27 4.01 1.76 1.22 0.58 1.20 20.67%
P/EPS 67.76 145.42 309.64 91.71 46.59 27.44 58.61 2.44%
EY 1.48 0.69 0.32 1.09 2.15 3.64 1.71 -2.37%
DY 0.00 0.31 0.00 0.34 0.74 1.05 0.70 -
P/NAPS 1.02 1.27 1.43 1.44 0.71 0.51 0.85 3.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 -
Price 3.56 3.17 3.45 4.45 1.47 0.95 1.34 -
P/RPS 4.91 4.25 4.27 2.70 1.33 0.58 1.12 27.90%
P/EPS 89.67 144.97 329.71 140.73 50.73 27.30 54.92 8.50%
EY 1.12 0.69 0.30 0.71 1.97 3.66 1.82 -7.76%
DY 0.00 0.32 0.00 0.22 0.68 1.05 0.75 -
P/NAPS 1.34 1.26 1.52 2.20 0.77 0.51 0.80 8.96%

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