[PMBTECH] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.13%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 595,816 516,957 443,447 416,652 427,388 444,765 537,222 7.13%
PBT 35,257 33,630 19,782 14,756 13,658 14,137 14,128 83.88%
Tax -6,845 -5,859 -7,227 -5,049 -4,681 -4,818 -4,252 37.31%
NP 28,412 27,771 12,555 9,707 8,977 9,319 9,876 102.14%
-
NP to SH 28,412 27,771 12,555 9,707 8,977 9,319 9,876 102.14%
-
Tax Rate 19.41% 17.42% 36.53% 34.22% 34.27% 34.08% 30.10% -
Total Cost 567,404 489,186 430,892 406,945 418,411 435,446 527,346 4.99%
-
Net Worth 527,968 534,084 513,433 409,909 357,004 356,988 352,521 30.87%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,837 6,837 5,333 3,288 3,114 3,114 2,323 105.23%
Div Payout % 24.06% 24.62% 42.48% 33.87% 34.70% 33.42% 23.53% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 527,968 534,084 513,433 409,909 357,004 356,988 352,521 30.87%
NOSH 209,791 209,670 209,595 177,271 161,614 161,614 161,536 19.01%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.77% 5.37% 2.83% 2.33% 2.10% 2.10% 1.84% -
ROE 5.38% 5.20% 2.45% 2.37% 2.51% 2.61% 2.80% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 291.15 252.63 216.79 241.91 272.95 284.06 345.93 -10.84%
EPS 13.88 13.57 6.14 5.64 5.73 5.95 6.36 68.17%
DPS 3.34 3.34 2.61 1.91 2.00 1.99 1.50 70.43%
NAPS 2.58 2.61 2.51 2.38 2.28 2.28 2.27 8.90%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 31.40 27.25 23.37 21.96 22.53 23.44 28.31 7.14%
EPS 1.50 1.46 0.66 0.51 0.47 0.49 0.52 102.50%
DPS 0.36 0.36 0.28 0.17 0.16 0.16 0.12 107.86%
NAPS 0.2783 0.2815 0.2706 0.216 0.1882 0.1881 0.1858 30.87%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.75 3.15 3.18 3.14 3.35 3.57 3.24 -
P/RPS 0.94 1.25 1.47 1.30 1.23 1.26 0.94 0.00%
P/EPS 19.81 23.21 51.81 55.71 58.43 59.98 50.95 -46.69%
EY 5.05 4.31 1.93 1.79 1.71 1.67 1.96 87.83%
DY 1.21 1.06 0.82 0.61 0.60 0.56 0.46 90.44%
P/NAPS 1.07 1.21 1.27 1.32 1.47 1.57 1.43 -17.56%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 08/11/18 -
Price 2.88 3.10 3.17 3.20 3.15 3.20 3.45 -
P/RPS 0.99 1.23 1.46 1.32 1.15 1.13 1.00 -0.66%
P/EPS 20.74 22.84 51.65 56.78 54.94 53.77 54.25 -47.29%
EY 4.82 4.38 1.94 1.76 1.82 1.86 1.84 89.91%
DY 1.16 1.08 0.82 0.60 0.63 0.62 0.43 93.67%
P/NAPS 1.12 1.19 1.26 1.34 1.38 1.40 1.52 -18.40%

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