[PMBTECH] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -4.33%
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 444,765 497,467 371,030 434,293 328,637 281,883 284,705 7.71%
PBT 14,137 14,423 13,293 10,556 9,137 10,485 12,456 2.13%
Tax -4,818 -4,015 -2,578 -2,835 -2,535 -2,930 -2,311 13.01%
NP 9,319 10,408 10,715 7,721 6,602 7,555 10,145 -1.40%
-
NP to SH 9,319 10,408 10,715 7,721 6,602 7,555 10,145 -1.40%
-
Tax Rate 34.08% 27.84% 19.39% 26.86% 27.74% 27.94% 18.55% -
Total Cost 435,446 487,059 360,315 426,572 322,035 274,328 274,560 7.98%
-
Net Worth 356,988 156,509 153,410 144,042 132,504 126,304 118,577 20.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,131 3,099 3,099 3,097 2,324 2,324 2,325 5.08%
Div Payout % 33.60% 29.78% 28.92% 40.12% 35.21% 30.77% 22.92% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 356,988 156,509 153,410 144,042 132,504 126,304 118,577 20.15%
NOSH 161,614 80,000 80,000 77,442 77,488 77,487 77,501 13.02%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.10% 2.09% 2.89% 1.78% 2.01% 2.68% 3.56% -
ROE 2.61% 6.65% 6.98% 5.36% 4.98% 5.98% 8.56% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 284.06 642.06 478.87 560.80 424.11 363.78 367.35 -4.19%
EPS 5.95 13.43 13.83 9.97 8.52 9.75 13.09 -12.30%
DPS 2.00 4.00 4.00 4.00 3.00 3.00 3.00 -6.53%
NAPS 2.28 2.02 1.98 1.86 1.71 1.63 1.53 6.87%
Adjusted Per Share Value based on latest NOSH - 77,581
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.44 26.22 19.55 22.89 17.32 14.86 15.01 7.70%
EPS 0.49 0.55 0.56 0.41 0.35 0.40 0.53 -1.29%
DPS 0.17 0.16 0.16 0.16 0.12 0.12 0.12 5.97%
NAPS 0.1881 0.0825 0.0809 0.0759 0.0698 0.0666 0.0625 20.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.57 4.25 1.54 1.00 0.945 0.67 0.56 -
P/RPS 1.26 0.66 0.32 0.18 0.22 0.18 0.15 42.55%
P/EPS 59.98 31.64 11.14 10.03 11.09 6.87 4.28 55.24%
EY 1.67 3.16 8.98 9.97 9.02 14.55 23.38 -35.57%
DY 0.56 0.94 2.60 4.00 3.17 4.48 5.36 -31.35%
P/NAPS 1.57 2.10 0.78 0.54 0.55 0.41 0.37 27.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 -
Price 3.20 4.36 1.60 0.95 0.965 0.72 0.55 -
P/RPS 1.13 0.68 0.33 0.17 0.23 0.20 0.15 39.99%
P/EPS 53.77 32.46 11.57 9.53 11.33 7.38 4.20 52.91%
EY 1.86 3.08 8.64 10.49 8.83 13.54 23.80 -34.60%
DY 0.62 0.92 2.50 4.21 3.11 4.17 5.45 -30.37%
P/NAPS 1.40 2.16 0.81 0.51 0.56 0.44 0.36 25.38%

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