[PMBTECH] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -24.23%
YoY- -32.96%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 145,673 117,111 88,411 91,634 75,802 65,263 74,327 11.85%
PBT 4,223 3,712 2,486 1,967 3,199 165 9,642 -12.84%
Tax -1,578 -52 -818 -535 -1,063 122 441 -
NP 2,645 3,660 1,668 1,432 2,136 287 10,083 -19.97%
-
NP to SH 2,645 3,660 1,668 1,432 2,136 286 10,083 -19.97%
-
Tax Rate 37.37% 1.40% 32.90% 27.20% 33.23% -73.94% -4.57% -
Total Cost 143,028 113,451 86,743 90,202 73,666 64,976 64,244 14.25%
-
Net Worth 156,509 153,410 144,301 132,363 126,147 118,264 112,377 5.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 774 774 775 774 773 772 775 -0.02%
Div Payout % 29.29% 21.17% 46.51% 54.05% 36.23% 270.27% 7.69% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 156,509 153,410 144,301 132,363 126,147 118,264 112,377 5.67%
NOSH 80,000 80,000 77,581 77,405 77,391 77,297 77,501 0.52%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.82% 3.13% 1.89% 1.56% 2.82% 0.44% 13.57% -
ROE 1.69% 2.39% 1.16% 1.08% 1.69% 0.24% 8.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 188.01 151.15 113.96 118.38 97.95 84.43 95.90 11.86%
EPS 3.41 4.72 2.15 1.85 2.76 0.37 13.01 -19.98%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.02 1.98 1.86 1.71 1.63 1.53 1.45 5.67%
Adjusted Per Share Value based on latest NOSH - 77,405
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.96 7.20 5.44 5.64 4.66 4.01 4.57 11.86%
EPS 0.16 0.23 0.10 0.09 0.13 0.02 0.62 -20.19%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.0963 0.0944 0.0888 0.0814 0.0776 0.0727 0.0691 5.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.25 1.54 1.00 0.945 0.67 0.56 0.47 -
P/RPS 2.26 1.02 0.88 0.80 0.68 0.66 0.49 28.98%
P/EPS 124.50 32.60 46.51 51.08 24.28 151.35 3.61 80.31%
EY 0.80 3.07 2.15 1.96 4.12 0.66 27.68 -44.57%
DY 0.24 0.65 1.00 1.06 1.49 1.79 2.13 -30.47%
P/NAPS 2.10 0.78 0.54 0.55 0.41 0.37 0.32 36.78%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 4.36 1.60 0.95 0.965 0.72 0.55 0.50 -
P/RPS 2.32 1.06 0.83 0.82 0.74 0.65 0.52 28.27%
P/EPS 127.72 33.87 44.19 52.16 26.09 148.65 3.84 79.23%
EY 0.78 2.95 2.26 1.92 3.83 0.67 26.02 -44.23%
DY 0.23 0.62 1.05 1.04 1.39 1.82 2.00 -30.24%
P/NAPS 2.16 0.81 0.51 0.56 0.44 0.36 0.34 36.05%

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