[PMBTECH] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 28.49%
YoY- -21.06%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 370,391 195,745 126,726 53,216 145,673 117,111 88,411 26.93%
PBT 134,948 8,335 18,080 4,232 4,223 3,712 2,486 94.46%
Tax -27,714 2,565 -776 -2,144 -1,578 -52 -818 79.78%
NP 107,234 10,900 17,304 2,088 2,645 3,660 1,668 100.02%
-
NP to SH 107,234 10,900 17,304 2,088 2,645 3,660 1,668 100.02%
-
Tax Rate 20.54% -30.77% 4.29% 50.66% 37.37% 1.40% 32.90% -
Total Cost 263,157 184,845 109,422 51,128 143,028 113,451 86,743 20.29%
-
Net Worth 725,447 558,543 534,084 356,988 156,509 153,410 144,301 30.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,423 2,053 3,069 1,565 774 774 775 54.15%
Div Payout % 9.72% 18.84% 17.74% 74.99% 29.29% 21.17% 46.51% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 725,447 558,543 534,084 356,988 156,509 153,410 144,301 30.85%
NOSH 217,652 210,634 209,670 161,614 80,000 80,000 77,581 18.74%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 28.95% 5.57% 13.65% 3.92% 1.82% 3.13% 1.89% -
ROE 14.78% 1.95% 3.24% 0.58% 1.69% 2.39% 1.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 177.68 95.32 61.93 33.99 188.01 151.15 113.96 7.67%
EPS 51.44 5.31 8.45 1.33 3.41 4.72 2.15 69.66%
DPS 5.00 1.00 1.50 1.00 1.00 1.00 1.00 30.73%
NAPS 3.48 2.72 2.61 2.28 2.02 1.98 1.86 10.99%
Adjusted Per Share Value based on latest NOSH - 161,614
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.56 10.34 6.69 2.81 7.69 6.18 4.67 26.93%
EPS 5.66 0.58 0.91 0.11 0.14 0.19 0.09 99.29%
DPS 0.55 0.11 0.16 0.08 0.04 0.04 0.04 54.71%
NAPS 0.3831 0.295 0.282 0.1885 0.0827 0.081 0.0762 30.85%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 12.28 4.58 3.15 3.57 4.25 1.54 1.00 -
P/RPS 6.91 4.80 5.09 10.50 2.26 1.02 0.88 40.93%
P/EPS 23.87 86.28 37.25 267.71 124.50 32.60 46.51 -10.51%
EY 4.19 1.16 2.68 0.37 0.80 3.07 2.15 11.75%
DY 0.41 0.22 0.48 0.28 0.24 0.65 1.00 -13.79%
P/NAPS 3.53 1.68 1.21 1.57 2.10 0.78 0.54 36.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 -
Price 20.04 5.42 3.10 3.20 4.36 1.60 0.95 -
P/RPS 11.28 5.69 5.01 9.42 2.32 1.06 0.83 54.41%
P/EPS 38.96 102.11 36.66 239.96 127.72 33.87 44.19 -2.07%
EY 2.57 0.98 2.73 0.42 0.78 2.95 2.26 2.16%
DY 0.25 0.18 0.48 0.31 0.23 0.62 1.05 -21.25%
P/NAPS 5.76 1.99 1.19 1.40 2.16 0.81 0.51 49.73%

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