[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.07%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 391,549 265,943 114,146 497,467 351,794 224,308 100,832 146.85%
PBT 9,905 7,376 2,666 14,423 10,200 6,995 3,072 118.09%
Tax -2,674 -1,770 -662 -4,015 -2,437 -1,682 -726 138.30%
NP 7,231 5,606 2,004 10,408 7,763 5,313 2,346 111.64%
-
NP to SH 7,231 5,606 2,004 10,408 7,763 5,313 2,346 111.64%
-
Tax Rate 27.00% 24.00% 24.83% 27.84% 23.89% 24.05% 23.63% -
Total Cost 384,318 260,337 112,142 487,059 344,031 218,995 98,486 147.65%
-
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,552 1,549 - 3,099 2,324 1,549 774 58.94%
Div Payout % 21.48% 27.63% - 29.78% 29.94% 29.17% 33.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.88%
NOSH 161,536 160,000 80,000 80,000 80,000 80,000 80,000 59.68%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.85% 2.11% 1.76% 2.09% 2.21% 2.37% 2.33% -
ROE 2.05% 3.48% 1.28% 6.65% 4.96% 3.41% 1.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 252.13 171.69 147.32 642.06 454.04 289.50 130.14 55.34%
EPS 4.66 3.62 2.59 13.43 10.02 6.86 3.03 33.20%
DPS 1.00 1.00 0.00 4.00 3.00 2.00 1.00 0.00%
NAPS 2.27 1.04 2.02 2.02 2.02 2.01 2.00 8.80%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.64 14.02 6.02 26.22 18.54 11.82 5.31 147.01%
EPS 0.38 0.30 0.11 0.55 0.41 0.28 0.12 115.49%
DPS 0.08 0.08 0.00 0.16 0.12 0.08 0.04 58.67%
NAPS 0.1858 0.0849 0.0825 0.0825 0.0825 0.0821 0.0817 72.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.24 2.77 4.00 4.25 2.90 2.31 1.65 -
P/RPS 1.29 1.61 2.72 0.66 0.64 0.80 1.27 1.04%
P/EPS 69.58 76.54 154.65 31.64 28.94 33.69 54.49 17.68%
EY 1.44 1.31 0.65 3.16 3.45 2.97 1.84 -15.06%
DY 0.31 0.36 0.00 0.94 1.03 0.87 0.61 -36.29%
P/NAPS 1.43 2.66 1.98 2.10 1.44 1.15 0.83 43.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 -
Price 3.45 3.30 3.12 4.36 4.45 2.26 1.86 -
P/RPS 1.37 1.92 2.12 0.68 0.98 0.78 1.43 -2.81%
P/EPS 74.09 91.18 120.63 32.46 44.41 32.96 61.43 13.29%
EY 1.35 1.10 0.83 3.08 2.25 3.03 1.63 -11.79%
DY 0.29 0.30 0.00 0.92 0.67 0.88 0.54 -33.90%
P/NAPS 1.52 3.17 1.54 2.16 2.20 1.12 0.93 38.71%

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