[PMBTECH] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.83%
YoY- 30.95%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 539,102 510,781 497,467 468,905 426,834 397,910 371,030 28.37%
PBT 14,804 14,017 14,423 13,912 13,904 13,225 13,293 7.46%
Tax -4,103 -3,951 -4,015 -2,489 -2,686 -2,550 -2,578 36.43%
NP 10,701 10,066 10,408 11,423 11,218 10,675 10,715 -0.08%
-
NP to SH 10,701 10,066 10,408 11,423 11,218 10,675 10,715 -0.08%
-
Tax Rate 27.72% 28.19% 27.84% 17.89% 19.32% 19.28% 19.39% -
Total Cost 528,401 500,715 487,059 457,482 415,616 387,235 360,315 29.16%
-
Net Worth 161,095 156,509 156,509 156,509 155,734 154,960 153,410 3.32%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,098 2,324 3,099 3,099 3,099 3,098 3,098 0.00%
Div Payout % 28.96% 23.09% 29.78% 27.13% 27.63% 29.03% 28.92% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 161,095 156,509 156,509 156,509 155,734 154,960 153,410 3.32%
NOSH 160,000 80,000 80,000 80,000 80,000 80,000 80,000 58.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.98% 1.97% 2.09% 2.44% 2.63% 2.68% 2.89% -
ROE 6.64% 6.43% 6.65% 7.30% 7.20% 6.89% 6.98% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 348.03 659.24 642.06 605.19 550.90 513.56 478.87 -19.21%
EPS 6.91 12.99 13.43 14.74 14.48 13.78 13.83 -37.11%
DPS 2.00 3.00 4.00 4.00 4.00 4.00 4.00 -37.08%
NAPS 1.04 2.02 2.02 2.02 2.01 2.00 1.98 -34.97%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.41 26.92 26.22 24.71 22.50 20.97 19.55 28.38%
EPS 0.56 0.53 0.55 0.60 0.59 0.56 0.56 0.00%
DPS 0.16 0.12 0.16 0.16 0.16 0.16 0.16 0.00%
NAPS 0.0849 0.0825 0.0825 0.0825 0.0821 0.0817 0.0809 3.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.77 4.00 4.25 2.90 2.31 1.65 1.54 -
P/RPS 0.80 0.61 0.66 0.48 0.42 0.32 0.32 84.51%
P/EPS 40.10 30.79 31.64 19.67 15.95 11.98 11.14 135.42%
EY 2.49 3.25 3.16 5.08 6.27 8.35 8.98 -57.57%
DY 0.72 0.75 0.94 1.38 1.73 2.42 2.60 -57.61%
P/NAPS 2.66 1.98 2.10 1.44 1.15 0.83 0.78 127.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 -
Price 3.30 3.12 4.36 4.45 2.26 1.86 1.60 -
P/RPS 0.95 0.47 0.68 0.74 0.41 0.36 0.33 102.75%
P/EPS 47.77 24.02 32.46 30.18 15.61 13.50 11.57 158.03%
EY 2.09 4.16 3.08 3.31 6.41 7.41 8.64 -61.27%
DY 0.61 0.96 0.92 0.90 1.77 2.15 2.50 -61.05%
P/NAPS 3.17 1.54 2.16 2.20 1.12 0.93 0.81 148.96%

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