[PMBTECH] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -0.37%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 595,816 427,388 510,781 397,910 401,211 362,624 293,326 12.52%
PBT 35,257 13,658 14,017 13,225 11,363 9,540 10,398 22.54%
Tax -6,845 -4,681 -3,951 -2,550 -2,996 -2,578 -2,969 14.92%
NP 28,412 8,977 10,066 10,675 8,367 6,962 7,429 25.02%
-
NP to SH 28,412 8,977 10,066 10,675 8,367 6,962 7,429 25.02%
-
Tax Rate 19.41% 34.27% 28.19% 19.28% 26.37% 27.02% 28.55% -
Total Cost 567,404 418,411 500,715 387,235 392,844 355,662 285,897 12.09%
-
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,837 3,114 2,324 3,098 3,099 3,097 2,323 19.69%
Div Payout % 24.06% 34.70% 23.09% 29.03% 37.04% 44.49% 31.27% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
NOSH 209,791 161,614 80,000 80,000 77,467 77,333 77,528 18.02%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.77% 2.10% 1.97% 2.68% 2.09% 1.92% 2.53% -
ROE 5.38% 2.51% 6.43% 6.89% 5.87% 5.14% 5.84% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 291.15 272.95 659.24 513.56 517.91 468.91 378.35 -4.26%
EPS 13.88 5.73 12.99 13.78 10.80 9.00 9.58 6.36%
DPS 3.34 2.00 3.00 4.00 4.00 4.00 3.00 1.80%
NAPS 2.58 2.28 2.02 2.00 1.84 1.75 1.64 7.83%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 36.65 26.29 31.42 24.47 24.68 22.30 18.04 12.52%
EPS 1.75 0.55 0.62 0.66 0.51 0.43 0.46 24.91%
DPS 0.42 0.19 0.14 0.19 0.19 0.19 0.14 20.07%
NAPS 0.3247 0.2196 0.0963 0.0953 0.0877 0.0832 0.0782 26.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.75 3.35 4.00 1.65 0.98 0.935 0.735 -
P/RPS 0.94 1.23 0.61 0.32 0.19 0.20 0.19 30.50%
P/EPS 19.81 58.43 30.79 11.98 9.07 10.39 7.67 17.11%
EY 5.05 1.71 3.25 8.35 11.02 9.63 13.04 -14.61%
DY 1.21 0.60 0.75 2.42 4.08 4.28 4.08 -18.32%
P/NAPS 1.07 1.47 1.98 0.83 0.53 0.53 0.45 15.51%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 -
Price 2.88 3.15 3.12 1.86 0.97 0.94 0.85 -
P/RPS 0.99 1.15 0.47 0.36 0.19 0.20 0.22 28.46%
P/EPS 20.74 54.94 24.02 13.50 8.98 10.44 8.87 15.19%
EY 4.82 1.82 4.16 7.41 11.13 9.58 11.27 -13.18%
DY 1.16 0.63 0.96 2.15 4.12 4.26 3.53 -16.91%
P/NAPS 1.12 1.38 1.54 0.93 0.53 0.54 0.52 13.62%

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