[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -14.01%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 475,660 387,076 444,765 522,065 531,886 456,584 497,467 -2.95%
PBT 15,990 8,748 14,137 13,206 14,752 10,664 14,423 7.13%
Tax -4,002 -2,100 -4,818 -3,565 -3,540 -2,648 -4,015 -0.21%
NP 11,988 6,648 9,319 9,641 11,212 8,016 10,408 9.90%
-
NP to SH 11,988 6,648 9,319 9,641 11,212 8,016 10,408 9.90%
-
Tax Rate 25.03% 24.01% 34.08% 27.00% 24.00% 24.83% 27.84% -
Total Cost 463,672 380,428 435,446 512,424 520,674 448,568 487,059 -3.23%
-
Net Worth 409,909 357,004 356,988 352,521 161,095 156,509 156,509 90.34%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,444 - 3,131 2,070 3,098 - 3,099 7.31%
Div Payout % 28.73% - 33.60% 21.48% 27.63% - 29.78% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 409,909 357,004 356,988 352,521 161,095 156,509 156,509 90.34%
NOSH 177,271 161,614 161,614 161,536 160,000 80,000 80,000 70.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.52% 1.72% 2.10% 1.85% 2.11% 1.76% 2.09% -
ROE 2.92% 1.86% 2.61% 2.73% 6.96% 5.12% 6.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 276.18 247.20 284.06 336.17 343.37 589.29 642.06 -43.10%
EPS 6.96 4.24 5.95 6.21 7.24 10.36 13.43 -35.55%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 4.00 -37.08%
NAPS 2.38 2.28 2.28 2.27 1.04 2.02 2.02 11.58%
Adjusted Per Share Value based on latest NOSH - 161,536
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.12 20.44 23.49 27.57 28.09 24.11 26.27 -2.94%
EPS 0.63 0.35 0.49 0.51 0.59 0.42 0.55 9.50%
DPS 0.18 0.00 0.17 0.11 0.16 0.00 0.16 8.19%
NAPS 0.2165 0.1885 0.1885 0.1862 0.0851 0.0827 0.0827 90.28%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.14 3.35 3.57 3.24 2.77 4.00 4.25 -
P/RPS 1.14 1.36 1.26 0.96 0.81 0.68 0.66 44.10%
P/EPS 45.11 78.90 59.98 52.19 38.27 38.66 31.64 26.75%
EY 2.22 1.27 1.67 1.92 2.61 2.59 3.16 -21.02%
DY 0.64 0.00 0.56 0.41 0.72 0.00 0.94 -22.66%
P/NAPS 1.32 1.47 1.57 1.43 2.66 1.98 2.10 -26.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 -
Price 3.20 3.15 3.20 3.45 3.30 3.12 4.36 -
P/RPS 1.16 1.27 1.13 1.03 0.96 0.53 0.68 42.90%
P/EPS 45.97 74.19 53.77 55.57 45.59 30.16 32.46 26.19%
EY 2.18 1.35 1.86 1.80 2.19 3.32 3.08 -20.62%
DY 0.62 0.00 0.62 0.39 0.61 0.00 0.92 -23.18%
P/NAPS 1.34 1.38 1.40 1.52 3.17 1.54 2.16 -27.32%

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