[PMBTECH] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3.34%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 913,195 604,811 399,746 444,765 497,467 371,030 434,293 13.17%
PBT 193,593 24,644 30,353 14,137 14,423 13,293 10,556 62.32%
Tax -40,818 -1,933 -2,582 -4,818 -4,015 -2,578 -2,835 55.90%
NP 152,775 22,711 27,771 9,319 10,408 10,715 7,721 64.38%
-
NP to SH 152,775 22,711 27,771 9,319 10,408 10,715 7,721 64.38%
-
Tax Rate 21.08% 7.84% 8.51% 34.08% 27.84% 19.39% 26.86% -
Total Cost 760,420 582,100 371,975 435,446 487,059 360,315 426,572 10.10%
-
Net Worth 725,447 558,543 534,084 356,988 156,509 153,410 144,042 30.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,423 2,053 7,162 3,131 3,099 3,099 3,097 22.39%
Div Payout % 6.82% 9.04% 25.79% 33.60% 29.78% 28.92% 40.12% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 725,447 558,543 534,084 356,988 156,509 153,410 144,042 30.89%
NOSH 217,652 210,634 209,670 161,614 80,000 80,000 77,442 18.77%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.73% 3.76% 6.95% 2.10% 2.09% 2.89% 1.78% -
ROE 21.06% 4.07% 5.20% 2.61% 6.65% 6.98% 5.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 438.06 294.53 195.35 284.06 642.06 478.87 560.80 -4.02%
EPS 73.29 11.06 13.57 5.95 13.43 13.83 9.97 39.39%
DPS 5.00 1.00 3.50 2.00 4.00 4.00 4.00 3.78%
NAPS 3.48 2.72 2.61 2.28 2.02 1.98 1.86 10.99%
Adjusted Per Share Value based on latest NOSH - 161,614
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 48.13 31.88 21.07 23.44 26.22 19.55 22.89 13.17%
EPS 8.05 1.20 1.46 0.49 0.55 0.56 0.41 64.17%
DPS 0.55 0.11 0.38 0.17 0.16 0.16 0.16 22.82%
NAPS 0.3823 0.2944 0.2815 0.1881 0.0825 0.0809 0.0759 30.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 12.28 4.58 3.15 3.57 4.25 1.54 1.00 -
P/RPS 2.80 1.56 1.61 1.26 0.66 0.32 0.18 57.93%
P/EPS 16.76 41.41 23.21 59.98 31.64 11.14 10.03 8.92%
EY 5.97 2.41 4.31 1.67 3.16 8.98 9.97 -8.18%
DY 0.41 0.22 1.11 0.56 0.94 2.60 4.00 -31.56%
P/NAPS 3.53 1.68 1.21 1.57 2.10 0.78 0.54 36.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 20.04 5.42 3.10 3.20 4.36 1.60 0.95 -
P/RPS 4.57 1.84 1.59 1.13 0.68 0.33 0.17 72.99%
P/EPS 27.34 49.01 22.84 53.77 32.46 11.57 9.53 19.18%
EY 3.66 2.04 4.38 1.86 3.08 8.64 10.49 -16.08%
DY 0.25 0.18 1.13 0.62 0.92 2.50 4.21 -37.51%
P/NAPS 5.76 1.99 1.19 1.40 2.16 0.81 0.51 49.73%

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