[PMBTECH] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.05%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 265,943 224,308 168,504 219,131 144,657 129,397 148,646 10.17%
PBT 7,376 6,995 6,384 4,489 4,480 4,313 5,366 5.44%
Tax -1,770 -1,682 -1,574 -1,130 -1,200 -1,174 -1,560 2.12%
NP 5,606 5,313 4,810 3,359 3,280 3,139 3,806 6.66%
-
NP to SH 5,606 5,313 4,810 3,359 3,280 3,139 3,807 6.65%
-
Tax Rate 24.00% 24.05% 24.66% 25.17% 26.79% 27.22% 29.07% -
Total Cost 260,337 218,995 163,694 215,772 141,377 126,258 144,840 10.26%
-
Net Worth 161,095 155,734 144,842 136,991 128,718 123,234 115,528 5.69%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,549 1,549 1,549 1,547 775 775 775 12.22%
Div Payout % 27.63% 29.17% 32.21% 46.08% 23.64% 24.69% 20.37% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 161,095 155,734 144,842 136,991 128,718 123,234 115,528 5.69%
NOSH 160,000 80,000 77,455 77,396 77,541 77,506 77,535 12.82%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.11% 2.37% 2.85% 1.53% 2.27% 2.43% 2.56% -
ROE 3.48% 3.41% 3.32% 2.45% 2.55% 2.55% 3.30% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 171.69 289.50 217.55 283.13 186.55 166.95 191.71 -1.82%
EPS 3.62 6.86 6.21 4.34 4.23 4.05 4.91 -4.95%
DPS 1.00 2.00 2.00 2.00 1.00 1.00 1.00 0.00%
NAPS 1.04 2.01 1.87 1.77 1.66 1.59 1.49 -5.81%
Adjusted Per Share Value based on latest NOSH - 77,464
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.04 11.85 8.90 11.57 7.64 6.83 7.85 10.17%
EPS 0.30 0.28 0.25 0.18 0.17 0.17 0.20 6.98%
DPS 0.08 0.08 0.08 0.08 0.04 0.04 0.04 12.24%
NAPS 0.0851 0.0822 0.0765 0.0723 0.068 0.0651 0.061 5.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.77 2.31 1.36 0.925 0.88 0.70 0.60 -
P/RPS 1.61 0.80 0.63 0.33 0.47 0.42 0.31 31.57%
P/EPS 76.54 33.69 21.90 21.31 20.80 17.28 12.22 35.75%
EY 1.31 2.97 4.57 4.69 4.81 5.79 8.18 -26.29%
DY 0.36 0.87 1.47 2.16 1.14 1.43 1.67 -22.55%
P/NAPS 2.66 1.15 0.73 0.52 0.53 0.44 0.40 37.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 29/08/12 -
Price 3.30 2.26 1.61 0.90 1.11 0.63 0.56 -
P/RPS 1.92 0.78 0.74 0.32 0.60 0.38 0.29 37.01%
P/EPS 91.18 32.96 25.93 20.74 26.24 15.56 11.41 41.37%
EY 1.10 3.03 3.86 4.82 3.81 6.43 8.77 -29.23%
DY 0.30 0.88 1.24 2.22 0.90 1.59 1.79 -25.73%
P/NAPS 3.17 1.12 0.86 0.51 0.67 0.40 0.38 42.38%

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