[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.34%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 520,308 475,660 387,076 444,765 522,065 531,886 456,584 9.09%
PBT 20,733 15,990 8,748 14,137 13,206 14,752 10,664 55.71%
Tax -6,777 -4,002 -2,100 -4,818 -3,565 -3,540 -2,648 86.99%
NP 13,956 11,988 6,648 9,319 9,641 11,212 8,016 44.67%
-
NP to SH 13,956 11,988 6,648 9,319 9,641 11,212 8,016 44.67%
-
Tax Rate 32.69% 25.03% 24.01% 34.08% 27.00% 24.00% 24.83% -
Total Cost 506,352 463,672 380,428 435,446 512,424 520,674 448,568 8.40%
-
Net Worth 513,433 409,909 357,004 356,988 352,521 161,095 156,509 120.62%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,454 3,444 - 3,131 2,070 3,098 - -
Div Payout % 39.09% 28.73% - 33.60% 21.48% 27.63% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 513,433 409,909 357,004 356,988 352,521 161,095 156,509 120.62%
NOSH 209,595 177,271 161,614 161,614 161,536 160,000 80,000 89.93%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.68% 2.52% 1.72% 2.10% 1.85% 2.11% 1.76% -
ROE 2.72% 2.92% 1.86% 2.61% 2.73% 6.96% 5.12% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 254.36 276.18 247.20 284.06 336.17 343.37 589.29 -42.85%
EPS 6.83 6.96 4.24 5.95 6.21 7.24 10.36 -24.23%
DPS 2.67 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 2.51 2.38 2.28 2.28 2.27 1.04 2.02 15.56%
Adjusted Per Share Value based on latest NOSH - 161,614
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.42 25.07 20.40 23.44 27.51 28.03 24.06 9.09%
EPS 0.74 0.63 0.35 0.49 0.51 0.59 0.42 45.82%
DPS 0.29 0.18 0.00 0.17 0.11 0.16 0.00 -
NAPS 0.2706 0.216 0.1882 0.1881 0.1858 0.0849 0.0825 120.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.18 3.14 3.35 3.57 3.24 2.77 4.00 -
P/RPS 1.25 1.14 1.36 1.26 0.96 0.81 0.68 50.00%
P/EPS 46.61 45.11 78.90 59.98 52.19 38.27 38.66 13.26%
EY 2.15 2.22 1.27 1.67 1.92 2.61 2.59 -11.66%
DY 0.84 0.64 0.00 0.56 0.41 0.72 0.00 -
P/NAPS 1.27 1.32 1.47 1.57 1.43 2.66 1.98 -25.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 20/08/19 27/05/19 26/02/19 08/11/18 15/08/18 30/05/18 -
Price 3.17 3.20 3.15 3.20 3.45 3.30 3.12 -
P/RPS 1.25 1.16 1.27 1.13 1.03 0.96 0.53 77.09%
P/EPS 46.46 45.97 74.19 53.77 55.57 45.59 30.16 33.34%
EY 2.15 2.18 1.35 1.86 1.80 2.19 3.32 -25.12%
DY 0.84 0.62 0.00 0.62 0.39 0.61 0.00 -
P/NAPS 1.26 1.34 1.38 1.40 1.52 3.17 1.54 -12.51%

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