[PMBTECH] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.07%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 604,811 399,746 444,765 497,467 371,030 434,293 328,637 10.69%
PBT 24,644 30,353 14,137 14,423 13,293 10,556 9,137 17.96%
Tax -1,933 -2,582 -4,818 -4,015 -2,578 -2,835 -2,535 -4.41%
NP 22,711 27,771 9,319 10,408 10,715 7,721 6,602 22.84%
-
NP to SH 22,711 27,771 9,319 10,408 10,715 7,721 6,602 22.84%
-
Tax Rate 7.84% 8.51% 34.08% 27.84% 19.39% 26.86% 27.74% -
Total Cost 582,100 371,975 435,446 487,059 360,315 426,572 322,035 10.35%
-
Net Worth 558,543 534,084 356,988 156,509 153,410 144,042 132,504 27.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,053 7,162 3,131 3,099 3,099 3,097 2,324 -2.04%
Div Payout % 9.04% 25.79% 33.60% 29.78% 28.92% 40.12% 35.21% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 558,543 534,084 356,988 156,509 153,410 144,042 132,504 27.06%
NOSH 210,634 209,670 161,614 80,000 80,000 77,442 77,488 18.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.76% 6.95% 2.10% 2.09% 2.89% 1.78% 2.01% -
ROE 4.07% 5.20% 2.61% 6.65% 6.98% 5.36% 4.98% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 294.53 195.35 284.06 642.06 478.87 560.80 424.11 -5.89%
EPS 11.06 13.57 5.95 13.43 13.83 9.97 8.52 4.44%
DPS 1.00 3.50 2.00 4.00 4.00 4.00 3.00 -16.71%
NAPS 2.72 2.61 2.28 2.02 1.98 1.86 1.71 8.03%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 31.94 21.11 23.49 26.27 19.59 22.93 17.36 10.68%
EPS 1.20 1.47 0.49 0.55 0.57 0.41 0.35 22.77%
DPS 0.11 0.38 0.17 0.16 0.16 0.16 0.12 -1.43%
NAPS 0.295 0.282 0.1885 0.0827 0.081 0.0761 0.07 27.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.58 3.15 3.57 4.25 1.54 1.00 0.945 -
P/RPS 1.56 1.61 1.26 0.66 0.32 0.18 0.22 38.56%
P/EPS 41.41 23.21 59.98 31.64 11.14 10.03 11.09 24.53%
EY 2.41 4.31 1.67 3.16 8.98 9.97 9.02 -19.72%
DY 0.22 1.11 0.56 0.94 2.60 4.00 3.17 -35.86%
P/NAPS 1.68 1.21 1.57 2.10 0.78 0.54 0.55 20.43%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 -
Price 5.42 3.10 3.20 4.36 1.60 0.95 0.965 -
P/RPS 1.84 1.59 1.13 0.68 0.33 0.17 0.23 41.37%
P/EPS 49.01 22.84 53.77 32.46 11.57 9.53 11.33 27.61%
EY 2.04 4.38 1.86 3.08 8.64 10.49 8.83 -21.64%
DY 0.18 1.13 0.62 0.92 2.50 4.21 3.11 -37.77%
P/NAPS 1.99 1.19 1.40 2.16 0.81 0.51 0.56 23.50%

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