[PMBTECH] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.83%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 535,792 443,447 537,222 468,905 342,330 437,516 312,738 9.37%
PBT 34,389 19,782 14,128 13,912 12,066 10,037 10,369 22.09%
Tax -5,274 -7,227 -4,252 -2,489 -3,343 -2,552 -3,063 9.47%
NP 29,115 12,555 9,876 11,423 8,723 7,485 7,306 25.88%
-
NP to SH 29,115 12,555 9,876 11,423 8,723 7,485 7,306 25.88%
-
Tax Rate 15.34% 36.53% 30.10% 17.89% 27.71% 25.43% 29.54% -
Total Cost 506,677 430,892 527,346 457,482 333,607 430,031 305,432 8.79%
-
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.87%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,069 5,333 2,323 3,099 3,099 3,096 2,324 4.73%
Div Payout % 10.54% 42.48% 23.53% 27.13% 35.54% 41.36% 31.81% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.87%
NOSH 210,634 209,595 161,536 80,000 77,480 77,413 77,459 18.12%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.43% 2.83% 1.84% 2.44% 2.55% 1.71% 2.34% -
ROE 5.36% 2.45% 2.80% 7.30% 5.89% 5.17% 5.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 261.23 216.79 345.93 605.19 441.83 565.17 403.75 -6.99%
EPS 14.20 6.14 6.36 14.74 11.26 9.67 9.43 7.05%
DPS 1.50 2.61 1.50 4.00 4.00 4.00 3.00 -10.90%
NAPS 2.65 2.51 2.27 2.02 1.91 1.87 1.68 7.88%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.95 27.27 33.04 28.84 21.05 26.91 19.23 9.38%
EPS 1.79 0.77 0.61 0.70 0.54 0.46 0.45 25.84%
DPS 0.19 0.33 0.14 0.19 0.19 0.19 0.14 5.21%
NAPS 0.3343 0.3158 0.2168 0.0963 0.091 0.089 0.08 26.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.69 3.18 3.24 2.90 1.35 0.955 1.43 -
P/RPS 1.03 1.47 0.94 0.48 0.31 0.17 0.35 19.68%
P/EPS 18.95 51.81 50.95 19.67 11.99 9.88 15.16 3.78%
EY 5.28 1.93 1.96 5.08 8.34 10.12 6.60 -3.64%
DY 0.56 0.82 0.46 1.38 2.96 4.19 2.10 -19.75%
P/NAPS 1.02 1.27 1.43 1.44 0.71 0.51 0.85 3.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 -
Price 3.56 3.17 3.45 4.45 1.47 0.95 1.34 -
P/RPS 1.36 1.46 1.00 0.74 0.33 0.17 0.33 26.59%
P/EPS 25.08 51.65 54.25 30.18 13.06 9.83 14.21 9.92%
EY 3.99 1.94 1.84 3.31 7.66 10.18 7.04 -9.02%
DY 0.42 0.82 0.43 0.90 2.72 4.21 2.24 -24.32%
P/NAPS 1.34 1.26 1.52 2.20 0.77 0.51 0.80 8.96%

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