[PMBTECH] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.03%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 537,222 468,905 342,330 437,516 312,738 271,344 293,769 10.57%
PBT 14,128 13,912 12,066 10,037 10,369 7,451 21,933 -7.06%
Tax -4,252 -2,489 -3,343 -2,552 -3,063 -1,745 -1,992 13.46%
NP 9,876 11,423 8,723 7,485 7,306 5,706 19,941 -11.04%
-
NP to SH 9,876 11,423 8,723 7,485 7,306 5,705 19,942 -11.04%
-
Tax Rate 30.10% 17.89% 27.71% 25.43% 29.54% 23.42% 9.08% -
Total Cost 527,346 457,482 333,607 430,031 305,432 265,638 273,828 11.53%
-
Net Worth 352,521 156,509 147,986 144,763 130,131 124,857 120,110 19.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,323 3,099 3,099 3,096 2,324 2,322 2,325 -0.01%
Div Payout % 23.53% 27.13% 35.54% 41.36% 31.81% 40.71% 11.66% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 352,521 156,509 147,986 144,763 130,131 124,857 120,110 19.64%
NOSH 161,536 80,000 77,480 77,413 77,459 77,551 77,490 13.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.84% 2.44% 2.55% 1.71% 2.34% 2.10% 6.79% -
ROE 2.80% 7.30% 5.89% 5.17% 5.61% 4.57% 16.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 345.93 605.19 441.83 565.17 403.75 349.89 379.10 -1.51%
EPS 6.36 14.74 11.26 9.67 9.43 7.36 25.73 -20.77%
DPS 1.50 4.00 4.00 4.00 3.00 3.00 3.00 -10.90%
NAPS 2.27 2.02 1.91 1.87 1.68 1.61 1.55 6.56%
Adjusted Per Share Value based on latest NOSH - 77,413
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 33.04 28.84 21.05 26.91 19.23 16.69 18.07 10.57%
EPS 0.61 0.70 0.54 0.46 0.45 0.35 1.23 -11.02%
DPS 0.14 0.19 0.19 0.19 0.14 0.14 0.14 0.00%
NAPS 0.2168 0.0963 0.091 0.089 0.08 0.0768 0.0739 19.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.24 2.90 1.35 0.955 1.43 0.70 0.51 -
P/RPS 0.94 0.48 0.31 0.17 0.35 0.20 0.13 39.03%
P/EPS 50.95 19.67 11.99 9.88 15.16 9.52 1.98 71.77%
EY 1.96 5.08 8.34 10.12 6.60 10.51 50.46 -41.79%
DY 0.46 1.38 2.96 4.19 2.10 4.29 5.88 -34.58%
P/NAPS 1.43 1.44 0.71 0.51 0.85 0.43 0.33 27.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 -
Price 3.45 4.45 1.47 0.95 1.34 0.67 0.55 -
P/RPS 1.00 0.74 0.33 0.17 0.33 0.19 0.15 37.16%
P/EPS 54.25 30.18 13.06 9.83 14.21 9.11 2.14 71.35%
EY 1.84 3.31 7.66 10.18 7.04 10.98 46.79 -41.67%
DY 0.43 0.90 2.72 4.21 2.24 4.48 5.45 -34.49%
P/NAPS 1.52 2.20 0.77 0.51 0.80 0.42 0.35 27.71%

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