[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 13.91%
YoY- 38.78%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 469,058 448,616 403,328 371,030 338,558 337,008 295,808 35.94%
PBT 13,600 13,990 12,288 13,293 12,774 12,768 12,560 5.44%
Tax -3,249 -3,364 -2,904 -2,578 -3,368 -3,148 -3,016 5.08%
NP 10,350 10,626 9,384 10,715 9,406 9,620 9,544 5.54%
-
NP to SH 10,350 10,626 9,384 10,715 9,406 9,620 9,544 5.54%
-
Tax Rate 23.89% 24.05% 23.63% 19.39% 26.37% 24.66% 24.01% -
Total Cost 458,708 437,990 393,944 360,315 329,152 327,388 286,264 36.89%
-
Net Worth 156,509 155,734 154,960 153,410 147,986 144,842 142,540 6.42%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,099 3,099 3,099 3,099 3,099 3,098 3,098 0.02%
Div Payout % 29.94% 29.17% 33.03% 28.92% 32.95% 32.21% 32.47% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 156,509 155,734 154,960 153,410 147,986 144,842 142,540 6.42%
NOSH 80,000 80,000 80,000 80,000 80,000 77,455 77,467 2.16%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.21% 2.37% 2.33% 2.89% 2.78% 2.85% 3.23% -
ROE 6.61% 6.82% 6.06% 6.98% 6.36% 6.64% 6.70% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 605.39 579.01 520.56 478.87 436.96 435.10 381.85 35.92%
EPS 13.36 13.72 12.12 13.83 12.15 12.42 12.32 5.54%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.02 2.01 2.00 1.98 1.91 1.87 1.84 6.41%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.72 23.64 21.26 19.55 17.84 17.76 15.59 35.93%
EPS 0.55 0.56 0.49 0.56 0.50 0.51 0.50 6.55%
DPS 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.00%
NAPS 0.0825 0.0821 0.0817 0.0809 0.078 0.0763 0.0751 6.45%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.90 2.31 1.65 1.54 1.35 1.36 0.98 -
P/RPS 0.48 0.40 0.32 0.32 0.31 0.31 0.26 50.43%
P/EPS 21.71 16.84 13.62 11.14 11.12 10.95 7.95 95.25%
EY 4.61 5.94 7.34 8.98 8.99 9.13 12.57 -48.73%
DY 1.38 1.73 2.42 2.60 2.96 2.94 4.08 -51.42%
P/NAPS 1.44 1.15 0.83 0.78 0.71 0.73 0.53 94.59%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 -
Price 4.45 2.26 1.86 1.60 1.47 1.61 0.97 -
P/RPS 0.74 0.39 0.36 0.33 0.34 0.37 0.25 106.01%
P/EPS 33.31 16.48 15.36 11.57 12.11 12.96 7.87 161.42%
EY 3.00 6.07 6.51 8.64 8.26 7.71 12.70 -61.75%
DY 0.90 1.77 2.15 2.50 2.72 2.48 4.12 -63.69%
P/NAPS 2.20 1.12 0.93 0.81 0.77 0.86 0.53 158.06%

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