[PMBTECH] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 7.96%
YoY- -27.73%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 195,745 126,726 53,216 145,673 117,111 88,411 91,634 13.47%
PBT 8,335 18,080 4,232 4,223 3,712 2,486 1,967 27.18%
Tax 2,565 -776 -2,144 -1,578 -52 -818 -535 -
NP 10,900 17,304 2,088 2,645 3,660 1,668 1,432 40.21%
-
NP to SH 10,900 17,304 2,088 2,645 3,660 1,668 1,432 40.21%
-
Tax Rate -30.77% 4.29% 50.66% 37.37% 1.40% 32.90% 27.20% -
Total Cost 184,845 109,422 51,128 143,028 113,451 86,743 90,202 12.68%
-
Net Worth 558,543 534,084 356,988 156,509 153,410 144,301 132,363 27.09%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,053 3,069 1,565 774 774 775 774 17.63%
Div Payout % 18.84% 17.74% 74.99% 29.29% 21.17% 46.51% 54.05% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 558,543 534,084 356,988 156,509 153,410 144,301 132,363 27.09%
NOSH 210,634 209,670 161,614 80,000 80,000 77,581 77,405 18.13%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.57% 13.65% 3.92% 1.82% 3.13% 1.89% 1.56% -
ROE 1.95% 3.24% 0.58% 1.69% 2.39% 1.16% 1.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 95.32 61.93 33.99 188.01 151.15 113.96 118.38 -3.54%
EPS 5.31 8.45 1.33 3.41 4.72 2.15 1.85 19.19%
DPS 1.00 1.50 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.72 2.61 2.28 2.02 1.98 1.86 1.71 8.03%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 12.04 7.79 3.27 8.96 7.20 5.44 5.64 13.45%
EPS 0.67 1.06 0.13 0.16 0.23 0.10 0.09 39.69%
DPS 0.13 0.19 0.10 0.05 0.05 0.05 0.05 17.24%
NAPS 0.3435 0.3285 0.2196 0.0963 0.0944 0.0888 0.0814 27.09%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.58 3.15 3.57 4.25 1.54 1.00 0.945 -
P/RPS 4.80 5.09 10.50 2.26 1.02 0.88 0.80 34.76%
P/EPS 86.28 37.25 267.71 124.50 32.60 46.51 51.08 9.12%
EY 1.16 2.68 0.37 0.80 3.07 2.15 1.96 -8.36%
DY 0.22 0.48 0.28 0.24 0.65 1.00 1.06 -23.03%
P/NAPS 1.68 1.21 1.57 2.10 0.78 0.54 0.55 20.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 -
Price 5.42 3.10 3.20 4.36 1.60 0.95 0.965 -
P/RPS 5.69 5.01 9.42 2.32 1.06 0.83 0.82 38.06%
P/EPS 102.11 36.66 239.96 127.72 33.87 44.19 52.16 11.83%
EY 0.98 2.73 0.42 0.78 2.95 2.26 1.92 -10.59%
DY 0.18 0.48 0.31 0.23 0.62 1.05 1.04 -25.32%
P/NAPS 1.99 1.19 1.40 2.16 0.81 0.51 0.56 23.50%

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