[PMBTECH] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -7.38%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 152,401 125,606 127,486 85,415 126,751 92,279 76,684 12.12%
PBT 7,555 2,529 3,205 3,197 3,581 2,690 2,973 16.80%
Tax -3,082 -904 -755 -952 -887 -800 -693 28.22%
NP 4,473 1,625 2,450 2,245 2,694 1,890 2,280 11.88%
-
NP to SH 4,473 1,625 2,450 2,245 2,694 1,890 2,280 11.88%
-
Tax Rate 40.79% 35.75% 23.56% 29.78% 24.77% 29.74% 23.31% -
Total Cost 147,928 123,981 125,036 83,170 124,057 90,389 74,404 12.12%
-
Net Worth 513,433 352,521 156,509 147,986 144,763 130,131 124,857 26.56%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,045 - 774 774 774 774 775 17.54%
Div Payout % 45.73% - 31.62% 34.51% 28.74% 40.98% 34.01% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 513,433 352,521 156,509 147,986 144,763 130,131 124,857 26.56%
NOSH 209,595 161,536 80,000 80,000 77,413 77,459 77,551 18.01%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.94% 1.29% 1.92% 2.63% 2.13% 2.05% 2.97% -
ROE 0.87% 0.46% 1.57% 1.52% 1.86% 1.45% 1.83% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 74.50 80.88 164.54 110.24 163.73 119.13 98.88 -4.60%
EPS 2.19 1.05 3.16 2.90 3.48 2.44 2.94 -4.78%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.51 2.27 2.02 1.91 1.87 1.68 1.61 7.67%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.03 6.62 6.72 4.50 6.68 4.86 4.04 12.12%
EPS 0.24 0.09 0.13 0.12 0.14 0.10 0.12 12.24%
DPS 0.11 0.00 0.04 0.04 0.04 0.04 0.04 18.35%
NAPS 0.2706 0.1858 0.0825 0.078 0.0763 0.0686 0.0658 26.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.18 3.24 2.90 1.35 0.955 1.43 0.70 -
P/RPS 4.27 4.01 1.76 1.22 0.58 1.20 0.71 34.83%
P/EPS 145.42 309.64 91.71 46.59 27.44 58.61 23.81 35.18%
EY 0.69 0.32 1.09 2.15 3.64 1.71 4.20 -25.98%
DY 0.31 0.00 0.34 0.74 1.05 0.70 1.43 -22.48%
P/NAPS 1.27 1.43 1.44 0.71 0.51 0.85 0.43 19.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 -
Price 3.17 3.45 4.45 1.47 0.95 1.34 0.67 -
P/RPS 4.25 4.27 2.70 1.33 0.58 1.12 0.68 35.70%
P/EPS 144.97 329.71 140.73 50.73 27.30 54.92 22.79 36.10%
EY 0.69 0.30 0.71 1.97 3.66 1.82 4.39 -26.52%
DY 0.32 0.00 0.22 0.68 1.05 0.75 1.49 -22.60%
P/NAPS 1.26 1.52 2.20 0.77 0.51 0.80 0.42 20.08%

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