[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.42%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 434,293 461,176 438,262 428,136 328,637 315,914 289,314 31.00%
PBT 10,556 10,760 8,978 9,328 9,137 9,560 8,960 11.51%
Tax -2,835 -2,689 -2,260 -2,368 -2,535 -2,666 -2,400 11.71%
NP 7,721 8,070 6,718 6,960 6,602 6,893 6,560 11.44%
-
NP to SH 7,721 8,070 6,718 6,960 6,602 6,893 6,560 11.44%
-
Tax Rate 26.86% 24.99% 25.17% 25.39% 27.74% 27.89% 26.79% -
Total Cost 426,572 453,105 431,544 421,176 322,035 309,021 282,754 31.44%
-
Net Worth 144,042 144,930 136,991 135,333 132,504 130,218 128,718 7.76%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,097 3,100 3,095 3,093 2,324 2,066 1,550 58.43%
Div Payout % 40.12% 38.41% 46.08% 44.44% 35.21% 29.99% 23.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 144,042 144,930 136,991 135,333 132,504 130,218 128,718 7.76%
NOSH 77,442 77,503 77,396 77,333 77,488 77,511 77,541 -0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.78% 1.75% 1.53% 1.63% 2.01% 2.18% 2.27% -
ROE 5.36% 5.57% 4.90% 5.14% 4.98% 5.29% 5.10% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 560.80 595.04 566.26 553.62 424.11 407.57 373.11 31.11%
EPS 9.97 10.41 8.68 9.00 8.52 8.89 8.46 11.53%
DPS 4.00 4.00 4.00 4.00 3.00 2.67 2.00 58.53%
NAPS 1.86 1.87 1.77 1.75 1.71 1.68 1.66 7.85%
Adjusted Per Share Value based on latest NOSH - 77,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.93 24.35 23.14 22.61 17.36 16.68 15.28 30.97%
EPS 0.41 0.43 0.35 0.37 0.35 0.36 0.35 11.09%
DPS 0.16 0.16 0.16 0.16 0.12 0.11 0.08 58.53%
NAPS 0.0761 0.0765 0.0723 0.0715 0.07 0.0688 0.068 7.76%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 0.955 0.925 0.935 0.945 1.43 0.88 -
P/RPS 0.18 0.16 0.16 0.17 0.22 0.35 0.24 -17.40%
P/EPS 10.03 9.17 10.66 10.39 11.09 16.08 10.40 -2.37%
EY 9.97 10.90 9.38 9.63 9.02 6.22 9.61 2.47%
DY 4.00 4.19 4.32 4.28 3.17 1.86 2.27 45.73%
P/NAPS 0.54 0.51 0.52 0.53 0.55 0.85 0.53 1.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 -
Price 0.95 0.95 0.90 0.94 0.965 1.34 1.11 -
P/RPS 0.17 0.16 0.16 0.17 0.23 0.33 0.30 -31.45%
P/EPS 9.53 9.12 10.37 10.44 11.33 15.07 13.12 -19.14%
EY 10.49 10.96 9.64 9.57 8.83 6.64 7.62 23.67%
DY 4.21 4.21 4.44 4.26 3.11 1.99 1.80 75.92%
P/NAPS 0.51 0.51 0.51 0.54 0.56 0.80 0.67 -16.59%

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