[PMBTECH] QoQ TTM 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- -8.89%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 537,222 539,102 510,781 497,467 468,905 426,834 397,910 22.13%
PBT 14,128 14,804 14,017 14,423 13,912 13,904 13,225 4.49%
Tax -4,252 -4,103 -3,951 -4,015 -2,489 -2,686 -2,550 40.57%
NP 9,876 10,701 10,066 10,408 11,423 11,218 10,675 -5.04%
-
NP to SH 9,876 10,701 10,066 10,408 11,423 11,218 10,675 -5.04%
-
Tax Rate 30.10% 27.72% 28.19% 27.84% 17.89% 19.32% 19.28% -
Total Cost 527,346 528,401 500,715 487,059 457,482 415,616 387,235 22.83%
-
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 2,323 3,098 2,324 3,099 3,099 3,099 3,098 -17.44%
Div Payout % 23.53% 28.96% 23.09% 29.78% 27.13% 27.63% 29.03% -
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 1.84% 1.98% 1.97% 2.09% 2.44% 2.63% 2.68% -
ROE 2.80% 6.64% 6.43% 6.65% 7.30% 7.20% 6.89% -
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 345.93 348.03 659.24 642.06 605.19 550.90 513.56 -23.13%
EPS 6.36 6.91 12.99 13.43 14.74 14.48 13.78 -40.24%
DPS 1.50 2.00 3.00 4.00 4.00 4.00 4.00 -47.96%
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 28.37 28.47 26.97 26.27 24.76 22.54 21.01 22.14%
EPS 0.52 0.57 0.53 0.55 0.60 0.59 0.56 -4.81%
DPS 0.12 0.16 0.12 0.16 0.16 0.16 0.16 -17.43%
NAPS 0.1862 0.0851 0.0827 0.0827 0.0827 0.0822 0.0818 72.95%
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 0.94 0.80 0.61 0.66 0.48 0.42 0.32 104.97%
P/EPS 50.95 40.10 30.79 31.64 19.67 15.95 11.98 162.26%
EY 1.96 2.49 3.25 3.16 5.08 6.27 8.35 -61.91%
DY 0.46 0.72 0.75 0.94 1.38 1.73 2.42 -66.90%
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 1.00 0.95 0.47 0.68 0.74 0.41 0.36 97.48%
P/EPS 54.25 47.77 24.02 32.46 30.18 15.61 13.50 152.54%
EY 1.84 2.09 4.16 3.08 3.31 6.41 7.41 -60.46%
DY 0.43 0.61 0.96 0.92 0.90 1.77 2.15 -65.76%
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