[PMBTECH] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.9%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 443,447 537,222 468,905 342,330 437,516 312,738 271,344 8.52%
PBT 19,782 14,128 13,912 12,066 10,037 10,369 7,451 17.66%
Tax -7,227 -4,252 -2,489 -3,343 -2,552 -3,063 -1,745 26.71%
NP 12,555 9,876 11,423 8,723 7,485 7,306 5,706 14.03%
-
NP to SH 12,555 9,876 11,423 8,723 7,485 7,306 5,705 14.04%
-
Tax Rate 36.53% 30.10% 17.89% 27.71% 25.43% 29.54% 23.42% -
Total Cost 430,892 527,346 457,482 333,607 430,031 305,432 265,638 8.39%
-
Net Worth 513,433 352,521 156,509 147,986 144,763 130,131 124,857 26.56%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,333 2,323 3,099 3,099 3,096 2,324 2,322 14.85%
Div Payout % 42.48% 23.53% 27.13% 35.54% 41.36% 31.81% 40.71% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 513,433 352,521 156,509 147,986 144,763 130,131 124,857 26.56%
NOSH 209,595 161,536 80,000 77,480 77,413 77,459 77,551 18.01%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.83% 1.84% 2.44% 2.55% 1.71% 2.34% 2.10% -
ROE 2.45% 2.80% 7.30% 5.89% 5.17% 5.61% 4.57% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 216.79 345.93 605.19 441.83 565.17 403.75 349.89 -7.66%
EPS 6.14 6.36 14.74 11.26 9.67 9.43 7.36 -2.97%
DPS 2.61 1.50 4.00 4.00 4.00 3.00 3.00 -2.29%
NAPS 2.51 2.27 2.02 1.91 1.87 1.68 1.61 7.67%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.27 33.04 28.84 21.05 26.91 19.23 16.69 8.52%
EPS 0.77 0.61 0.70 0.54 0.46 0.45 0.35 14.03%
DPS 0.33 0.14 0.19 0.19 0.19 0.14 0.14 15.35%
NAPS 0.3158 0.2168 0.0963 0.091 0.089 0.08 0.0768 26.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.18 3.24 2.90 1.35 0.955 1.43 0.70 -
P/RPS 1.47 0.94 0.48 0.31 0.17 0.35 0.20 39.41%
P/EPS 51.81 50.95 19.67 11.99 9.88 15.16 9.52 32.60%
EY 1.93 1.96 5.08 8.34 10.12 6.60 10.51 -24.59%
DY 0.82 0.46 1.38 2.96 4.19 2.10 4.29 -24.09%
P/NAPS 1.27 1.43 1.44 0.71 0.51 0.85 0.43 19.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 -
Price 3.17 3.45 4.45 1.47 0.95 1.34 0.67 -
P/RPS 1.46 1.00 0.74 0.33 0.17 0.33 0.19 40.45%
P/EPS 51.65 54.25 30.18 13.06 9.83 14.21 9.11 33.51%
EY 1.94 1.84 3.31 7.66 10.18 7.04 10.98 -25.08%
DY 0.82 0.43 0.90 2.72 4.21 2.24 4.48 -24.63%
P/NAPS 1.26 1.52 2.20 0.77 0.51 0.80 0.42 20.08%

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