[PMBTECH] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.03%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 383,666 401,211 434,293 437,516 403,044 362,624 328,570 10.89%
PBT 12,450 11,363 10,555 10,037 9,146 9,540 9,137 22.93%
Tax -3,278 -2,996 -2,834 -2,552 -2,465 -2,578 -2,535 18.71%
NP 9,172 8,367 7,721 7,485 6,681 6,962 6,602 24.53%
-
NP to SH 9,172 8,367 7,721 7,485 6,681 6,962 6,602 24.53%
-
Tax Rate 26.33% 26.37% 26.85% 25.43% 26.95% 27.02% 27.74% -
Total Cost 374,494 392,844 426,572 430,031 396,363 355,662 321,968 10.61%
-
Net Worth 144,820 142,540 144,301 144,763 137,111 135,333 132,363 6.18%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,099 3,099 3,097 3,096 3,096 3,097 2,324 21.17%
Div Payout % 33.79% 37.04% 40.12% 41.36% 46.35% 44.49% 35.20% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 144,820 142,540 144,301 144,763 137,111 135,333 132,363 6.18%
NOSH 77,444 77,467 77,581 77,413 77,464 77,333 77,405 0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.39% 2.09% 1.78% 1.71% 1.66% 1.92% 2.01% -
ROE 6.33% 5.87% 5.35% 5.17% 4.87% 5.14% 4.99% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 495.41 517.91 559.79 565.17 520.30 468.91 424.48 10.86%
EPS 11.84 10.80 9.95 9.67 8.62 9.00 8.53 24.45%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.00 21.16%
NAPS 1.87 1.84 1.86 1.87 1.77 1.75 1.71 6.15%
Adjusted Per Share Value based on latest NOSH - 77,413
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.22 21.15 22.89 23.06 21.24 19.11 17.32 10.88%
EPS 0.48 0.44 0.41 0.39 0.35 0.37 0.35 23.46%
DPS 0.16 0.16 0.16 0.16 0.16 0.16 0.12 21.16%
NAPS 0.0763 0.0751 0.0761 0.0763 0.0723 0.0713 0.0698 6.12%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.36 0.98 1.00 0.955 0.925 0.935 0.945 -
P/RPS 0.27 0.19 0.18 0.17 0.18 0.20 0.22 14.64%
P/EPS 11.48 9.07 10.05 9.88 10.73 10.39 11.08 2.39%
EY 8.71 11.02 9.95 10.12 9.32 9.63 9.03 -2.37%
DY 2.94 4.08 4.00 4.19 4.32 4.28 3.17 -4.90%
P/NAPS 0.73 0.53 0.54 0.51 0.52 0.53 0.55 20.79%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 -
Price 1.61 0.97 0.95 0.95 0.90 0.94 0.965 -
P/RPS 0.32 0.19 0.17 0.17 0.17 0.20 0.23 24.65%
P/EPS 13.59 8.98 9.55 9.83 10.44 10.44 11.31 13.03%
EY 7.36 11.13 10.48 10.18 9.58 9.58 8.84 -11.50%
DY 2.48 4.12 4.21 4.21 4.44 4.26 3.11 -14.01%
P/NAPS 0.86 0.53 0.51 0.51 0.51 0.54 0.56 33.14%

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