[PMBTECH] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.67%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 516,957 443,447 416,652 427,388 444,765 537,222 539,102 -2.75%
PBT 33,630 19,782 14,756 13,658 14,137 14,128 14,804 72.55%
Tax -5,859 -7,227 -5,049 -4,681 -4,818 -4,252 -4,103 26.72%
NP 27,771 12,555 9,707 8,977 9,319 9,876 10,701 88.51%
-
NP to SH 27,771 12,555 9,707 8,977 9,319 9,876 10,701 88.51%
-
Tax Rate 17.42% 36.53% 34.22% 34.27% 34.08% 30.10% 27.72% -
Total Cost 489,186 430,892 406,945 418,411 435,446 527,346 528,401 -4.99%
-
Net Worth 534,084 513,433 409,909 357,004 356,988 352,521 161,095 121.85%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,837 5,333 3,288 3,114 3,114 2,323 3,098 69.26%
Div Payout % 24.62% 42.48% 33.87% 34.70% 33.42% 23.53% 28.96% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 534,084 513,433 409,909 357,004 356,988 352,521 161,095 121.85%
NOSH 209,670 209,595 177,271 161,614 161,614 161,536 160,000 19.69%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.37% 2.83% 2.33% 2.10% 2.10% 1.84% 1.98% -
ROE 5.20% 2.45% 2.37% 2.51% 2.61% 2.80% 6.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 252.63 216.79 241.91 272.95 284.06 345.93 348.03 -19.18%
EPS 13.57 6.14 5.64 5.73 5.95 6.36 6.91 56.62%
DPS 3.34 2.61 1.91 2.00 1.99 1.50 2.00 40.62%
NAPS 2.61 2.51 2.38 2.28 2.28 2.27 1.04 84.36%
Adjusted Per Share Value based on latest NOSH - 161,614
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.30 23.42 22.00 22.57 23.49 28.37 28.47 -2.75%
EPS 1.47 0.66 0.51 0.47 0.49 0.52 0.57 87.73%
DPS 0.36 0.28 0.17 0.16 0.16 0.12 0.16 71.45%
NAPS 0.282 0.2711 0.2165 0.1885 0.1885 0.1862 0.0851 121.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.15 3.18 3.14 3.35 3.57 3.24 2.77 -
P/RPS 1.25 1.47 1.30 1.23 1.26 0.94 0.80 34.54%
P/EPS 23.21 51.81 55.71 58.43 59.98 50.95 40.10 -30.47%
EY 4.31 1.93 1.79 1.71 1.67 1.96 2.49 44.01%
DY 1.06 0.82 0.61 0.60 0.56 0.46 0.72 29.32%
P/NAPS 1.21 1.27 1.32 1.47 1.57 1.43 2.66 -40.76%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 08/11/18 15/08/18 -
Price 3.10 3.17 3.20 3.15 3.20 3.45 3.30 -
P/RPS 1.23 1.46 1.32 1.15 1.13 1.00 0.95 18.73%
P/EPS 22.84 51.65 56.78 54.94 53.77 54.25 47.77 -38.77%
EY 4.38 1.94 1.76 1.82 1.86 1.84 2.09 63.54%
DY 1.08 0.82 0.60 0.63 0.62 0.43 0.61 46.19%
P/NAPS 1.19 1.26 1.34 1.38 1.40 1.52 3.17 -47.86%

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