[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 0.8%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 475,660 531,886 448,616 337,008 438,262 289,314 258,794 10.67%
PBT 15,990 14,752 13,990 12,768 8,978 8,960 8,626 10.82%
Tax -4,002 -3,540 -3,364 -3,148 -2,260 -2,400 -2,348 9.28%
NP 11,988 11,212 10,626 9,620 6,718 6,560 6,278 11.37%
-
NP to SH 11,988 11,212 10,626 9,620 6,718 6,560 6,278 11.37%
-
Tax Rate 25.03% 24.00% 24.05% 24.66% 25.17% 26.79% 27.22% -
Total Cost 463,672 520,674 437,990 327,388 431,544 282,754 252,516 10.65%
-
Net Worth 409,909 161,095 155,734 144,842 136,991 128,718 123,234 22.16%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 3,444 3,098 3,099 3,098 3,095 1,550 1,550 14.22%
Div Payout % 28.73% 27.63% 29.17% 32.21% 46.08% 23.64% 24.69% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 409,909 161,095 155,734 144,842 136,991 128,718 123,234 22.16%
NOSH 177,271 160,000 80,000 77,455 77,396 77,541 77,506 14.77%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.52% 2.11% 2.37% 2.85% 1.53% 2.27% 2.43% -
ROE 2.92% 6.96% 6.82% 6.64% 4.90% 5.10% 5.09% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 276.18 343.37 579.01 435.10 566.26 373.11 333.90 -3.11%
EPS 6.96 7.24 13.72 12.42 8.68 8.46 8.10 -2.49%
DPS 2.00 2.00 4.00 4.00 4.00 2.00 2.00 0.00%
NAPS 2.38 1.04 2.01 1.87 1.77 1.66 1.59 6.95%
Adjusted Per Share Value based on latest NOSH - 77,444
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.12 28.09 23.69 17.80 23.14 15.28 13.67 10.66%
EPS 0.63 0.59 0.56 0.51 0.35 0.35 0.33 11.37%
DPS 0.18 0.16 0.16 0.16 0.16 0.08 0.08 14.46%
NAPS 0.2165 0.0851 0.0822 0.0765 0.0723 0.068 0.0651 22.16%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.14 2.77 2.31 1.36 0.925 0.88 0.70 -
P/RPS 1.14 0.81 0.40 0.31 0.16 0.24 0.21 32.55%
P/EPS 45.11 38.27 16.84 10.95 10.66 10.40 8.64 31.69%
EY 2.22 2.61 5.94 9.13 9.38 9.61 11.57 -24.04%
DY 0.64 0.72 1.73 2.94 4.32 2.27 2.86 -22.07%
P/NAPS 1.32 2.66 1.15 0.73 0.52 0.53 0.44 20.08%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 -
Price 3.20 3.30 2.26 1.61 0.90 1.11 0.63 -
P/RPS 1.16 0.96 0.39 0.37 0.16 0.30 0.19 35.17%
P/EPS 45.97 45.59 16.48 12.96 10.37 13.12 7.78 34.43%
EY 2.18 2.19 6.07 7.71 9.64 7.62 12.86 -25.59%
DY 0.62 0.61 1.77 2.48 4.44 1.80 3.17 -23.80%
P/NAPS 1.34 3.17 1.12 0.86 0.51 0.67 0.40 22.31%

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