[PMBTECH] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 6.31%
YoY- -4.61%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 684,396 539,620 416,652 539,102 426,834 383,666 403,044 9.21%
PBT 43,592 31,002 14,756 14,804 13,904 12,450 9,146 29.69%
Tax -6,343 -5,557 -5,049 -4,103 -2,686 -3,278 -2,465 17.04%
NP 37,249 25,445 9,707 10,701 11,218 9,172 6,681 33.12%
-
NP to SH 37,249 25,445 9,707 10,701 11,218 9,172 6,681 33.12%
-
Tax Rate 14.55% 17.92% 34.22% 27.72% 19.32% 26.33% 26.95% -
Total Cost 647,147 514,175 406,945 528,401 415,616 374,494 396,363 8.50%
-
Net Worth 582,654 528,541 409,909 161,095 155,734 144,820 137,111 27.24%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 2,053 5,115 3,288 3,098 3,099 3,099 3,096 -6.61%
Div Payout % 5.51% 20.10% 33.87% 28.96% 27.63% 33.79% 46.35% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 582,654 528,541 409,909 161,095 155,734 144,820 137,111 27.24%
NOSH 214,811 210,634 177,271 160,000 80,000 77,444 77,464 18.51%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.44% 4.72% 2.33% 1.98% 2.63% 2.39% 1.66% -
ROE 6.39% 4.81% 2.37% 6.64% 7.20% 6.33% 4.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 332.42 263.41 241.91 348.03 550.90 495.41 520.30 -7.18%
EPS 18.09 12.42 5.64 6.91 14.48 11.84 8.62 13.13%
DPS 1.00 2.50 1.91 2.00 4.00 4.00 4.00 -20.61%
NAPS 2.83 2.58 2.38 1.04 2.01 1.87 1.77 8.12%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 36.07 28.44 21.96 28.41 22.50 20.22 21.24 9.21%
EPS 1.96 1.34 0.51 0.56 0.59 0.48 0.35 33.22%
DPS 0.11 0.27 0.17 0.16 0.16 0.16 0.16 -6.04%
NAPS 0.3071 0.2786 0.216 0.0849 0.0821 0.0763 0.0723 27.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 5.25 2.76 3.14 2.77 2.31 1.36 0.925 -
P/RPS 1.58 1.05 1.30 0.80 0.42 0.27 0.18 43.57%
P/EPS 29.02 22.22 55.71 40.10 15.95 11.48 10.73 18.01%
EY 3.45 4.50 1.79 2.49 6.27 8.71 9.32 -15.25%
DY 0.19 0.91 0.61 0.72 1.73 2.94 4.32 -40.55%
P/NAPS 1.86 1.07 1.32 2.66 1.15 0.73 0.52 23.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 -
Price 5.70 2.55 3.20 3.30 2.26 1.61 0.90 -
P/RPS 1.71 0.97 1.32 0.95 0.41 0.32 0.17 46.87%
P/EPS 31.51 20.53 56.78 47.77 15.61 13.59 10.44 20.19%
EY 3.17 4.87 1.76 2.09 6.41 7.36 9.58 -16.81%
DY 0.18 0.98 0.60 0.61 1.77 2.48 4.44 -41.36%
P/NAPS 2.01 0.99 1.34 3.17 1.12 0.86 0.51 25.65%

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