[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -80.75%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 444,765 391,549 265,943 114,146 497,467 351,794 224,308 57.63%
PBT 14,137 9,905 7,376 2,666 14,423 10,200 6,995 59.64%
Tax -4,818 -2,674 -1,770 -662 -4,015 -2,437 -1,682 101.30%
NP 9,319 7,231 5,606 2,004 10,408 7,763 5,313 45.29%
-
NP to SH 9,319 7,231 5,606 2,004 10,408 7,763 5,313 45.29%
-
Tax Rate 34.08% 27.00% 24.00% 24.83% 27.84% 23.89% 24.05% -
Total Cost 435,446 384,318 260,337 112,142 487,059 344,031 218,995 57.92%
-
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.58%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,131 1,552 1,549 - 3,099 2,324 1,549 59.66%
Div Payout % 33.60% 21.48% 27.63% - 29.78% 29.94% 29.17% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.58%
NOSH 161,614 161,536 160,000 80,000 80,000 80,000 80,000 59.60%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.10% 1.85% 2.11% 1.76% 2.09% 2.21% 2.37% -
ROE 2.61% 2.05% 3.48% 1.28% 6.65% 4.96% 3.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 284.06 252.13 171.69 147.32 642.06 454.04 289.50 -1.25%
EPS 5.95 4.66 3.62 2.59 13.43 10.02 6.86 -9.02%
DPS 2.00 1.00 1.00 0.00 4.00 3.00 2.00 0.00%
NAPS 2.28 2.27 1.04 2.02 2.02 2.02 2.01 8.74%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.49 20.68 14.04 6.03 26.27 18.58 11.85 57.60%
EPS 0.49 0.38 0.30 0.11 0.55 0.41 0.28 45.07%
DPS 0.17 0.08 0.08 0.00 0.16 0.12 0.08 65.06%
NAPS 0.1885 0.1862 0.0851 0.0827 0.0827 0.0827 0.0822 73.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.57 3.24 2.77 4.00 4.25 2.90 2.31 -
P/RPS 1.26 1.29 1.61 2.72 0.66 0.64 0.80 35.25%
P/EPS 59.98 69.58 76.54 154.65 31.64 28.94 33.69 46.73%
EY 1.67 1.44 1.31 0.65 3.16 3.45 2.97 -31.80%
DY 0.56 0.31 0.36 0.00 0.94 1.03 0.87 -25.39%
P/NAPS 1.57 1.43 2.66 1.98 2.10 1.44 1.15 22.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 -
Price 3.20 3.45 3.30 3.12 4.36 4.45 2.26 -
P/RPS 1.13 1.37 1.92 2.12 0.68 0.98 0.78 27.94%
P/EPS 53.77 74.09 91.18 120.63 32.46 44.41 32.96 38.45%
EY 1.86 1.35 1.10 0.83 3.08 2.25 3.03 -27.70%
DY 0.62 0.29 0.30 0.00 0.92 0.67 0.88 -20.77%
P/NAPS 1.40 1.52 3.17 1.54 2.16 2.20 1.12 15.99%

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