[PMBTECH] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[PMBTECH] PMB TECHNOLOGY BHD

Announcement Date

16-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 5.09%

YoY- 22.31%

Quarter Report

PMBTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	539,620	416,652	539,102	426,834	383,666	403,044	297,143	10.44%
YoY %	29.51%	-22.71%	26.30%	11.25%	-4.81%	35.64%	-	-
Horiz. %	181.60%	140.22%	181.43%	143.65%	129.12%	135.64%	100.00%	-
PBT	31,002	14,756	14,804	13,904	12,450	9,146	10,652	19.46%
YoY %	110.10%	-0.32%	6.47%	11.68%	36.13%	-14.14%	-	-
Horiz. %	291.04%	138.53%	138.98%	130.53%	116.88%	85.86%	100.00%	-
Tax	-5,557	-5,049	-4,103	-2,686	-3,278	-2,465	-2,956	11.08%
YoY %	-10.06%	-23.06%	-52.76%	18.06%	-32.98%	16.61%	-	-
Horiz. %	187.99%	170.81%	138.80%	90.87%	110.89%	83.39%	100.00%	-
NP	25,445	9,707	10,701	11,218	9,172	6,681	7,696	22.03%
YoY %	162.13%	-9.29%	-4.61%	22.31%	37.28%	-13.19%	-	-
Horiz. %	330.63%	126.13%	139.05%	145.76%	119.18%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,445	9,707	10,701	11,218	9,172	6,681	7,696	22.03%
YoY %	162.13%	-9.29%	-4.61%	22.31%	37.28%	-13.19%	-	-
Horiz. %	330.63%	126.13%	139.05%	145.76%	119.18%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.92%	34.22%	27.72%	19.32%	26.33%	26.95%	27.75%	-
YoY %	-47.63%	23.45%	43.48%	-26.62%	-2.30%	-2.88%	-	-
Horiz. %	64.58%	123.32%	99.89%	69.62%	94.88%	97.12%	100.00%	-
Total Cost	514,175	406,945	528,401	415,616	374,494	396,363	289,447	10.04%
YoY %	26.35%	-22.99%	27.14%	10.98%	-5.52%	36.94%	-	-
Horiz. %	177.64%	140.59%	182.56%	143.59%	129.38%	136.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,541	409,909	161,095	155,734	144,820	137,111	128,734	26.51%
YoY %	28.94%	154.45%	3.44%	7.54%	5.62%	6.51%	-	-
Horiz. %	410.57%	318.42%	125.14%	120.97%	112.50%	106.51%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	5,115	3,288	3,098	3,099	3,099	3,096	2,324	14.03%
YoY %	55.57%	6.13%	-0.03%	0.00%	0.10%	33.22%	-	-
Horiz. %	220.09%	141.48%	133.30%	133.35%	133.35%	133.22%	100.00%	-
Div Payout %	20.10%	33.87%	28.96%	27.63%	33.79%	46.35%	30.21%	-
YoY %	-40.66%	16.95%	4.81%	-18.23%	-27.10%	53.43%	-	-
Horiz. %	66.53%	112.12%	95.86%	91.46%	111.85%	153.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	528,541	409,909	161,095	155,734	144,820	137,111	128,734	26.51%
YoY %	28.94%	154.45%	3.44%	7.54%	5.62%	6.51%	-	-
Horiz. %	410.57%	318.42%	125.14%	120.97%	112.50%	106.51%	100.00%	-
NOSH	210,634	177,271	160,000	80,000	77,444	77,464	77,551	18.10%
YoY %	18.82%	10.79%	100.00%	3.30%	-0.03%	-0.11%	-	-
Horiz. %	271.61%	228.59%	206.32%	103.16%	99.86%	99.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	4.72%	2.33%	1.98%	2.63%	2.39%	1.66%	2.59%	-
YoY %	102.58%	17.68%	-24.71%	10.04%	43.98%	-35.91%	-	-
Horiz. %	182.24%	89.96%	76.45%	101.54%	92.28%	64.09%	100.00%	-
ROE	4.81%	2.37%	6.64%	7.20%	6.33%	4.87%	5.98%	-
YoY %	102.95%	-64.31%	-7.78%	13.74%	29.98%	-18.56%	-	-
Horiz. %	80.43%	39.63%	111.04%	120.40%	105.85%	81.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	263.41	241.91	348.03	550.90	495.41	520.30	383.16	-6.04%
YoY %	8.89%	-30.49%	-36.83%	11.20%	-4.78%	35.79%	-	-
Horiz. %	68.75%	63.14%	90.83%	143.78%	129.30%	135.79%	100.00%	-
EPS	12.42	5.64	6.91	14.48	11.84	8.62	9.92	3.81%
YoY %	120.21%	-18.38%	-52.28%	22.30%	37.35%	-13.10%	-	-
Horiz. %	125.20%	56.85%	69.66%	145.97%	119.35%	86.90%	100.00%	-
DPS	2.50	1.91	2.00	4.00	4.00	4.00	3.00	-2.99%
YoY %	30.89%	-4.50%	-50.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	83.33%	63.67%	66.67%	133.33%	133.33%	133.33%	100.00%	-
NAPS	2.58	2.38	1.04	2.01	1.87	1.77	1.66	7.61%
YoY %	8.40%	128.85%	-48.26%	7.49%	5.65%	6.63%	-	-
Horiz. %	155.42%	143.37%	62.65%	121.08%	112.65%	106.63%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 80,000
RPS	33.19	25.63	33.16	26.25	23.60	24.79	18.28	10.44%
YoY %	29.50%	-22.71%	26.32%	11.23%	-4.80%	35.61%	-	-
Horiz. %	181.56%	140.21%	181.40%	143.60%	129.10%	135.61%	100.00%	-
EPS	1.56	0.60	0.66	0.69	0.56	0.41	0.47	22.11%
YoY %	160.00%	-9.09%	-4.35%	23.21%	36.59%	-12.77%	-	-
Horiz. %	331.91%	127.66%	140.43%	146.81%	119.15%	87.23%	100.00%	-
DPS	0.31	0.20	0.19	0.19	0.19	0.19	0.14	14.15%
YoY %	55.00%	5.26%	0.00%	0.00%	0.00%	35.71%	-	-
Horiz. %	221.43%	142.86%	135.71%	135.71%	135.71%	135.71%	100.00%	-
NAPS	0.3251	0.2521	0.0991	0.0958	0.0891	0.0843	0.0792	26.50%
YoY %	28.96%	154.39%	3.44%	7.52%	5.69%	6.44%	-	-
Horiz. %	410.48%	318.31%	125.13%	120.96%	112.50%	106.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.76	3.14	2.77	2.31	1.36	0.925	0.88	-
P/RPS	1.05	1.30	0.80	0.42	0.27	0.18	0.23	28.76%
YoY %	-19.23%	62.50%	90.48%	55.56%	50.00%	-21.74%	-	-
Horiz. %	456.52%	565.22%	347.83%	182.61%	117.39%	78.26%	100.00%	-
P/EPS	22.22	55.71	40.10	15.95	11.48	10.73	8.87	16.52%
YoY %	-60.11%	38.93%	151.41%	38.94%	6.99%	20.97%	-	-
Horiz. %	250.51%	628.07%	452.09%	179.82%	129.43%	120.97%	100.00%	-
EY	4.50	1.79	2.49	6.27	8.71	9.32	11.28	-14.18%
YoY %	151.40%	-28.11%	-60.29%	-28.01%	-6.55%	-17.38%	-	-
Horiz. %	39.89%	15.87%	22.07%	55.59%	77.22%	82.62%	100.00%	-
DY	0.91	0.61	0.72	1.73	2.94	4.32	3.41	-19.74%
YoY %	49.18%	-15.28%	-58.38%	-41.16%	-31.94%	26.69%	-	-
Horiz. %	26.69%	17.89%	21.11%	50.73%	86.22%	126.69%	100.00%	-
P/NAPS	1.07	1.32	2.66	1.15	0.73	0.52	0.53	12.40%
YoY %	-18.94%	-50.38%	131.30%	57.53%	40.38%	-1.89%	-	-
Horiz. %	201.89%	249.06%	501.89%	216.98%	137.74%	98.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/20	20/08/19	15/08/18	16/08/17	16/08/16	12/08/15	12/08/14	-
Price	2.55	3.20	3.30	2.26	1.61	0.90	1.11	-
P/RPS	0.97	1.32	0.95	0.41	0.32	0.17	0.29	22.26%
YoY %	-26.52%	38.95%	131.71%	28.12%	88.24%	-41.38%	-	-
Horiz. %	334.48%	455.17%	327.59%	141.38%	110.34%	58.62%	100.00%	-
P/EPS	20.53	56.78	47.77	15.61	13.59	10.44	11.19	10.63%
YoY %	-63.84%	18.86%	206.02%	14.86%	30.17%	-6.70%	-	-
Horiz. %	183.47%	507.42%	426.90%	139.50%	121.45%	93.30%	100.00%	-
EY	4.87	1.76	2.09	6.41	7.36	9.58	8.94	-9.62%
YoY %	176.70%	-15.79%	-67.39%	-12.91%	-23.17%	7.16%	-	-
Horiz. %	54.47%	19.69%	23.38%	71.70%	82.33%	107.16%	100.00%	-
DY	0.98	0.60	0.61	1.77	2.48	4.44	2.70	-15.52%
YoY %	63.33%	-1.64%	-65.54%	-28.63%	-44.14%	64.44%	-	-
Horiz. %	36.30%	22.22%	22.59%	65.56%	91.85%	164.44%	100.00%	-
P/NAPS	0.99	1.34	3.17	1.12	0.86	0.51	0.67	6.71%
YoY %	-26.12%	-57.73%	183.04%	30.23%	68.63%	-23.88%	-	-
Horiz. %	147.76%	200.00%	473.13%	167.16%	128.36%	76.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos