[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.08%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 438,262 428,136 328,637 315,914 289,314 291,920 281,883 34.31%
PBT 8,978 9,328 9,137 9,560 8,960 7,716 10,485 -9.85%
Tax -2,260 -2,368 -2,535 -2,666 -2,400 -2,196 -2,930 -15.93%
NP 6,718 6,960 6,602 6,893 6,560 5,520 7,555 -7.54%
-
NP to SH 6,718 6,960 6,602 6,893 6,560 5,520 7,555 -7.54%
-
Tax Rate 25.17% 25.39% 27.74% 27.89% 26.79% 28.46% 27.94% -
Total Cost 431,544 421,176 322,035 309,021 282,754 286,400 274,328 35.37%
-
Net Worth 136,991 135,333 132,504 130,218 128,718 127,146 126,304 5.57%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,095 3,093 2,324 2,066 1,550 - 2,324 21.10%
Div Payout % 46.08% 44.44% 35.21% 29.99% 23.64% - 30.77% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 136,991 135,333 132,504 130,218 128,718 127,146 126,304 5.57%
NOSH 77,396 77,333 77,488 77,511 77,541 77,528 77,487 -0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.53% 1.63% 2.01% 2.18% 2.27% 1.89% 2.68% -
ROE 4.90% 5.14% 4.98% 5.29% 5.10% 4.34% 5.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 566.26 553.62 424.11 407.57 373.11 376.53 363.78 34.42%
EPS 8.68 9.00 8.52 8.89 8.46 7.12 9.75 -7.47%
DPS 4.00 4.00 3.00 2.67 2.00 0.00 3.00 21.20%
NAPS 1.77 1.75 1.71 1.68 1.66 1.64 1.63 5.66%
Adjusted Per Share Value based on latest NOSH - 77,459
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.10 22.56 17.32 16.65 15.25 15.39 14.86 34.30%
EPS 0.35 0.37 0.35 0.36 0.35 0.29 0.40 -8.53%
DPS 0.16 0.16 0.12 0.11 0.08 0.00 0.12 21.20%
NAPS 0.0722 0.0713 0.0698 0.0686 0.0678 0.067 0.0666 5.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.925 0.935 0.945 1.43 0.88 0.735 0.67 -
P/RPS 0.16 0.17 0.22 0.35 0.24 0.20 0.18 -7.57%
P/EPS 10.66 10.39 11.09 16.08 10.40 10.32 6.87 34.13%
EY 9.38 9.63 9.02 6.22 9.61 9.69 14.55 -25.43%
DY 4.32 4.28 3.17 1.86 2.27 0.00 4.48 -2.40%
P/NAPS 0.52 0.53 0.55 0.85 0.53 0.45 0.41 17.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 -
Price 0.90 0.94 0.965 1.34 1.11 0.85 0.72 -
P/RPS 0.16 0.17 0.23 0.33 0.30 0.23 0.20 -13.85%
P/EPS 10.37 10.44 11.33 15.07 13.12 11.94 7.38 25.53%
EY 9.64 9.57 8.83 6.64 7.62 8.38 13.54 -20.31%
DY 4.44 4.26 3.11 1.99 1.80 0.00 4.17 4.28%
P/NAPS 0.51 0.54 0.56 0.80 0.67 0.52 0.44 10.37%

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