[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
16-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 13.24%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 520,986 475,660 531,886 448,616 337,008 438,262 289,314 10.29%
PBT 10,734 15,990 14,752 13,990 12,768 8,978 8,960 3.05%
Tax -3,398 -4,002 -3,540 -3,364 -3,148 -2,260 -2,400 5.96%
NP 7,336 11,988 11,212 10,626 9,620 6,718 6,560 1.87%
-
NP to SH 7,336 11,988 11,212 10,626 9,620 6,718 6,560 1.87%
-
Tax Rate 31.66% 25.03% 24.00% 24.05% 24.66% 25.17% 26.79% -
Total Cost 513,650 463,672 520,674 437,990 327,388 431,544 282,754 10.45%
-
Net Worth 528,541 409,909 161,095 155,734 144,842 136,991 128,718 26.51%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 3,444 3,098 3,099 3,098 3,095 1,550 -
Div Payout % - 28.73% 27.63% 29.17% 32.21% 46.08% 23.64% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 528,541 409,909 161,095 155,734 144,842 136,991 128,718 26.51%
NOSH 210,634 177,271 160,000 80,000 77,455 77,396 77,541 18.10%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.41% 2.52% 2.11% 2.37% 2.85% 1.53% 2.27% -
ROE 1.39% 2.92% 6.96% 6.82% 6.64% 4.90% 5.10% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 254.31 276.18 343.37 579.01 435.10 566.26 373.11 -6.18%
EPS 3.58 6.96 7.24 13.72 12.42 8.68 8.46 -13.34%
DPS 0.00 2.00 2.00 4.00 4.00 4.00 2.00 -
NAPS 2.58 2.38 1.04 2.01 1.87 1.77 1.66 7.61%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 27.46 25.07 28.03 23.64 17.76 23.10 15.25 10.28%
EPS 0.39 0.63 0.59 0.56 0.51 0.35 0.35 1.81%
DPS 0.00 0.18 0.16 0.16 0.16 0.16 0.08 -
NAPS 0.2786 0.216 0.0849 0.0821 0.0763 0.0722 0.0678 26.53%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.76 3.14 2.77 2.31 1.36 0.925 0.88 -
P/RPS 1.09 1.14 0.81 0.40 0.31 0.16 0.24 28.65%
P/EPS 77.07 45.11 38.27 16.84 10.95 10.66 10.40 39.58%
EY 1.30 2.22 2.61 5.94 9.13 9.38 9.61 -28.33%
DY 0.00 0.64 0.72 1.73 2.94 4.32 2.27 -
P/NAPS 1.07 1.32 2.66 1.15 0.73 0.52 0.53 12.40%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 -
Price 2.55 3.20 3.30 2.26 1.61 0.90 1.11 -
P/RPS 1.00 1.16 0.96 0.39 0.37 0.16 0.30 22.19%
P/EPS 71.21 45.97 45.59 16.48 12.96 10.37 13.12 32.53%
EY 1.40 2.18 2.19 6.07 7.71 9.64 7.62 -24.58%
DY 0.00 0.62 0.61 1.77 2.48 4.44 1.80 -
P/NAPS 0.99 1.34 3.17 1.12 0.86 0.51 0.67 6.71%

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