[PMBTECH] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 39.42%
YoY- -25.53%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 371,030 434,293 328,637 281,883 284,705 311,848 219,422 9.14%
PBT 13,293 10,556 9,137 10,485 12,456 17,109 9,226 6.27%
Tax -2,578 -2,835 -2,535 -2,930 -2,311 -1,613 -2,032 4.04%
NP 10,715 7,721 6,602 7,555 10,145 15,496 7,194 6.85%
-
NP to SH 10,715 7,721 6,602 7,555 10,145 15,496 7,195 6.85%
-
Tax Rate 19.39% 26.86% 27.74% 27.94% 18.55% 9.43% 22.02% -
Total Cost 360,315 426,572 322,035 274,328 274,560 296,352 212,228 9.21%
-
Net Worth 153,410 144,042 132,504 126,304 118,577 112,346 97,585 7.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,099 3,097 2,324 2,324 2,325 1,355 1,161 17.76%
Div Payout % 28.92% 40.12% 35.21% 30.77% 22.92% 8.75% 16.15% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 153,410 144,042 132,504 126,304 118,577 112,346 97,585 7.82%
NOSH 80,000 77,442 77,488 77,487 77,501 77,480 77,448 0.54%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.89% 1.78% 2.01% 2.68% 3.56% 4.97% 3.28% -
ROE 6.98% 5.36% 4.98% 5.98% 8.56% 13.79% 7.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 478.87 560.80 424.11 363.78 367.35 402.49 283.31 9.13%
EPS 13.83 9.97 8.52 9.75 13.09 20.00 9.29 6.85%
DPS 4.00 4.00 3.00 3.00 3.00 1.75 1.50 17.74%
NAPS 1.98 1.86 1.71 1.63 1.53 1.45 1.26 7.81%
Adjusted Per Share Value based on latest NOSH - 77,391
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.59 22.93 17.36 14.89 15.04 16.47 11.59 9.13%
EPS 0.57 0.41 0.35 0.40 0.54 0.82 0.38 6.98%
DPS 0.16 0.16 0.12 0.12 0.12 0.07 0.06 17.74%
NAPS 0.081 0.0761 0.07 0.0667 0.0626 0.0593 0.0515 7.83%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 1.00 0.945 0.67 0.56 0.47 0.78 -
P/RPS 0.32 0.18 0.22 0.18 0.15 0.12 0.28 2.24%
P/EPS 11.14 10.03 11.09 6.87 4.28 2.35 8.40 4.81%
EY 8.98 9.97 9.02 14.55 23.38 42.55 11.91 -4.59%
DY 2.60 4.00 3.17 4.48 5.36 3.72 1.92 5.17%
P/NAPS 0.78 0.54 0.55 0.41 0.37 0.32 0.62 3.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 -
Price 1.60 0.95 0.965 0.72 0.55 0.50 0.60 -
P/RPS 0.33 0.17 0.23 0.20 0.15 0.12 0.21 7.81%
P/EPS 11.57 9.53 11.33 7.38 4.20 2.50 6.46 10.19%
EY 8.64 10.49 8.83 13.54 23.80 40.00 15.48 -9.25%
DY 2.50 4.21 3.11 4.17 5.45 3.50 2.50 0.00%
P/NAPS 0.81 0.51 0.56 0.44 0.36 0.34 0.48 9.10%

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