[PMBTECH] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.11%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 409,066 390,231 391,549 351,794 253,919 345,882 236,936 9.51%
PBT 16,309 15,550 9,905 10,200 9,581 8,070 7,170 14.66%
Tax -4,498 -5,083 -2,674 -2,437 -2,526 -2,017 -2,000 14.44%
NP 11,811 10,467 7,231 7,763 7,055 6,053 5,170 14.74%
-
NP to SH 11,811 10,467 7,231 7,763 7,055 6,053 5,170 14.74%
-
Tax Rate 27.58% 32.69% 27.00% 23.89% 26.36% 24.99% 27.89% -
Total Cost 397,255 379,764 384,318 344,031 246,864 339,829 231,766 9.38%
-
Net Worth 543,525 513,433 352,521 156,509 147,986 144,930 130,218 26.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 4,091 1,552 2,324 2,324 2,325 1,550 -
Div Payout % - 39.09% 21.48% 29.94% 32.95% 38.41% 29.98% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 543,525 513,433 352,521 156,509 147,986 144,930 130,218 26.86%
NOSH 210,634 209,595 161,536 80,000 80,000 77,503 77,511 18.11%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.89% 2.68% 1.85% 2.21% 2.78% 1.75% 2.18% -
ROE 2.17% 2.04% 2.05% 4.96% 4.77% 4.18% 3.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 199.44 190.77 252.13 454.04 327.72 446.28 305.68 -6.86%
EPS 5.76 5.12 4.66 10.02 9.11 7.81 6.67 -2.41%
DPS 0.00 2.00 1.00 3.00 3.00 3.00 2.00 -
NAPS 2.65 2.51 2.27 2.02 1.91 1.87 1.68 7.88%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 21.60 20.61 20.68 18.58 13.41 18.27 12.51 9.52%
EPS 0.62 0.55 0.38 0.41 0.37 0.32 0.27 14.84%
DPS 0.00 0.22 0.08 0.12 0.12 0.12 0.08 -
NAPS 0.287 0.2711 0.1862 0.0827 0.0782 0.0765 0.0688 26.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.69 3.18 3.24 2.90 1.35 0.955 1.43 -
P/RPS 1.35 1.67 1.29 0.64 0.41 0.21 0.47 19.20%
P/EPS 46.71 62.15 69.58 28.94 14.83 12.23 21.44 13.84%
EY 2.14 1.61 1.44 3.45 6.74 8.18 4.66 -12.15%
DY 0.00 0.63 0.31 1.03 2.22 3.14 1.40 -
P/NAPS 1.02 1.27 1.43 1.44 0.71 0.51 0.85 3.08%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 -
Price 3.56 3.17 3.45 4.45 1.47 0.95 1.34 -
P/RPS 1.78 1.66 1.37 0.98 0.45 0.21 0.44 26.20%
P/EPS 61.82 61.95 74.09 44.41 16.14 12.16 20.09 20.58%
EY 1.62 1.61 1.35 2.25 6.19 8.22 4.98 -17.05%
DY 0.00 0.63 0.29 0.67 2.04 3.16 1.49 -
P/NAPS 1.34 1.26 1.52 2.20 0.77 0.51 0.80 8.96%

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