[PMBTECH] YoY 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- -54.89%
YoY- -33.67%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
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 202,726 148,573 152,401 125,606 127,486 85,415 126,751 8.13%
PBT 34,330 10,942 7,555 2,529 3,205 3,197 3,581 45.70%
Tax -6,995 -2,799 -3,082 -904 -755 -952 -887 41.03%
NP 27,335 8,143 4,473 1,625 2,450 2,245 2,694 47.08%
-
NP to SH 27,335 8,143 4,473 1,625 2,450 2,245 2,694 47.08%
-
Tax Rate 20.38% 25.58% 40.79% 35.75% 23.56% 29.78% 24.77% -
Total Cost 175,391 140,430 147,928 123,981 125,036 83,170 124,057 5.93%
-
Net Worth 608,397 543,525 513,433 352,521 156,509 147,986 144,763 27.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 2,045 - 774 774 774 -
Div Payout % - - 45.73% - 31.62% 34.51% 28.74% -
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 608,397 543,525 513,433 352,521 156,509 147,986 144,763 27.00%
NOSH 214,811 210,634 209,595 161,536 80,000 80,000 77,413 18.52%
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 13.48% 5.48% 2.94% 1.29% 1.92% 2.63% 2.13% -
ROE 4.49% 1.50% 0.87% 0.46% 1.57% 1.52% 1.86% -
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 97.96 72.44 74.50 80.88 164.54 110.24 163.73 -8.19%
EPS 13.21 3.97 2.19 1.05 3.16 2.90 3.48 24.87%
DPS 0.00 0.00 1.00 0.00 1.00 1.00 1.00 -
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 10.71 7.85 8.05 6.63 6.73 4.51 6.69 8.15%
EPS 1.44 0.43 0.24 0.09 0.13 0.12 0.14 47.41%
DPS 0.00 0.00 0.11 0.00 0.04 0.04 0.04 -
NAPS 0.3213 0.287 0.2711 0.1862 0.0827 0.0782 0.0764 27.02%
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 12.11 3.71 4.27 4.01 1.76 1.22 0.58 65.86%
P/EPS 89.79 67.76 145.42 309.64 91.71 46.59 27.44 21.82%
EY 1.11 1.48 0.69 0.32 1.09 2.15 3.64 -17.94%
DY 0.00 0.00 0.31 0.00 0.34 0.74 1.05 -
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 13.07 4.91 4.25 4.27 2.70 1.33 0.58 67.98%
P/EPS 96.90 89.67 144.97 329.71 140.73 50.73 27.30 23.48%
EY 1.03 1.12 0.69 0.30 0.71 1.97 3.66 -19.03%
DY 0.00 0.00 0.32 0.00 0.22 0.68 1.05 -
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