[PMBTECH] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.04%
YoY- -13.19%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 539,102 426,834 383,666 403,044 297,143 265,456 311,727 9.55%
PBT 14,804 13,904 12,450 9,146 10,652 11,403 18,089 -3.28%
Tax -4,103 -2,686 -3,278 -2,465 -2,956 -1,925 -1,928 13.40%
NP 10,701 11,218 9,172 6,681 7,696 9,478 16,161 -6.63%
-
NP to SH 10,701 11,218 9,172 6,681 7,696 9,477 16,162 -6.63%
-
Tax Rate 27.72% 19.32% 26.33% 26.95% 27.75% 16.88% 10.66% -
Total Cost 528,401 415,616 374,494 396,363 289,447 255,978 295,566 10.16%
-
Net Worth 161,095 155,734 144,820 137,111 128,734 123,055 115,572 5.68%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,098 3,099 3,099 3,096 2,324 2,321 1,550 12.22%
Div Payout % 28.96% 27.63% 33.79% 46.35% 30.21% 24.50% 9.59% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 161,095 155,734 144,820 137,111 128,734 123,055 115,572 5.68%
NOSH 160,000 80,000 77,444 77,464 77,551 77,393 77,565 12.81%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.98% 2.63% 2.39% 1.66% 2.59% 3.57% 5.18% -
ROE 6.64% 7.20% 6.33% 4.87% 5.98% 7.70% 13.98% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 348.03 550.90 495.41 520.30 383.16 343.00 401.89 -2.36%
EPS 6.91 14.48 11.84 8.62 9.92 12.25 20.84 -16.79%
DPS 2.00 4.00 4.00 4.00 3.00 3.00 2.00 0.00%
NAPS 1.04 2.01 1.87 1.77 1.66 1.59 1.49 -5.81%
Adjusted Per Share Value based on latest NOSH - 77,464
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.16 26.25 23.60 24.79 18.28 16.33 19.17 9.55%
EPS 0.66 0.69 0.56 0.41 0.47 0.58 0.99 -6.53%
DPS 0.19 0.19 0.19 0.19 0.14 0.14 0.10 11.28%
NAPS 0.0991 0.0958 0.0891 0.0843 0.0792 0.0757 0.0711 5.68%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.77 2.31 1.36 0.925 0.88 0.70 0.60 -
P/RPS 0.80 0.42 0.27 0.18 0.23 0.20 0.15 32.16%
P/EPS 40.10 15.95 11.48 10.73 8.87 5.72 2.88 55.07%
EY 2.49 6.27 8.71 9.32 11.28 17.49 34.73 -35.53%
DY 0.72 1.73 2.94 4.32 3.41 4.29 3.33 -22.51%
P/NAPS 2.66 1.15 0.73 0.52 0.53 0.44 0.40 37.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 29/08/12 -
Price 3.30 2.26 1.61 0.90 1.11 0.63 0.56 -
P/RPS 0.95 0.41 0.32 0.17 0.29 0.18 0.14 37.57%
P/EPS 47.77 15.61 13.59 10.44 11.19 5.14 2.69 61.48%
EY 2.09 6.41 7.36 9.58 8.94 19.44 37.21 -38.10%
DY 0.61 1.77 2.48 4.44 2.70 4.76 3.57 -25.49%
P/NAPS 3.17 1.12 0.86 0.51 0.67 0.40 0.38 42.38%

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