[PMBTECH] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -22.98%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 647,308 702,512 387,076 456,584 403,328 295,808 428,136 7.12%
PBT 39,108 15,256 8,748 10,664 12,288 12,560 9,328 26.95%
Tax -12,600 -6,044 -2,100 -2,648 -2,904 -3,016 -2,368 32.09%
NP 26,508 9,212 6,648 8,016 9,384 9,544 6,960 24.94%
-
NP to SH 26,508 9,212 6,648 8,016 9,384 9,544 6,960 24.94%
-
Tax Rate 32.22% 39.62% 24.01% 24.83% 23.63% 24.01% 25.39% -
Total Cost 620,800 693,300 380,428 448,568 393,944 286,264 421,176 6.67%
-
Net Worth 557,205 527,968 357,004 156,509 154,960 142,540 135,333 26.57%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - 3,099 3,098 3,093 -
Div Payout % - - - - 33.03% 32.47% 44.44% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 557,205 527,968 357,004 156,509 154,960 142,540 135,333 26.57%
NOSH 210,801 209,791 161,614 80,000 80,000 77,467 77,333 18.17%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.10% 1.31% 1.72% 1.76% 2.33% 3.23% 1.63% -
ROE 4.76% 1.74% 1.86% 5.12% 6.06% 6.70% 5.14% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 314.82 343.29 247.20 589.29 520.56 381.85 553.62 -8.97%
EPS 12.88 4.52 4.24 10.36 12.12 12.32 9.00 6.15%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 2.71 2.58 2.28 2.02 2.00 1.84 1.75 7.55%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.18 37.10 20.44 24.11 21.30 15.62 22.61 7.12%
EPS 1.40 0.49 0.35 0.42 0.50 0.50 0.37 24.80%
DPS 0.00 0.00 0.00 0.00 0.16 0.16 0.16 -
NAPS 0.2943 0.2788 0.1885 0.0827 0.0818 0.0753 0.0715 26.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.85 2.75 3.35 4.00 1.65 0.98 0.935 -
P/RPS 1.86 0.80 1.36 0.68 0.32 0.26 0.17 48.94%
P/EPS 45.38 61.09 78.90 38.66 13.62 7.95 10.39 27.82%
EY 2.20 1.64 1.27 2.59 7.34 12.57 9.63 -21.79%
DY 0.00 0.00 0.00 0.00 2.42 4.08 4.28 -
P/NAPS 2.16 1.07 1.47 1.98 0.83 0.53 0.53 26.35%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 -
Price 5.61 2.88 3.15 3.12 1.86 0.97 0.94 -
P/RPS 1.78 0.84 1.27 0.53 0.36 0.25 0.17 47.85%
P/EPS 43.51 63.98 74.19 30.16 15.36 7.87 10.44 26.82%
EY 2.30 1.56 1.35 3.32 6.51 12.70 9.57 -21.13%
DY 0.00 0.00 0.00 0.00 2.15 4.12 4.26 -
P/NAPS 2.07 1.12 1.38 1.54 0.93 0.53 0.54 25.07%

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