[PMBTECH] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
06-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 5.45%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 510,781 397,910 401,211 362,624 293,326 275,869 318,765 8.17%
PBT 14,017 13,225 11,363 9,540 10,398 12,048 17,364 -3.50%
Tax -3,951 -2,550 -2,996 -2,578 -2,969 -2,132 -1,584 16.44%
NP 10,066 10,675 8,367 6,962 7,429 9,916 15,780 -7.21%
-
NP to SH 10,066 10,675 8,367 6,962 7,429 9,915 15,781 -7.21%
-
Tax Rate 28.19% 19.28% 26.37% 27.02% 28.55% 17.70% 9.12% -
Total Cost 500,715 387,235 392,844 355,662 285,897 265,953 302,985 8.72%
-
Net Worth 156,509 154,960 142,540 135,333 127,146 120,324 113,925 5.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,324 3,098 3,099 3,097 2,323 2,323 1,356 9.39%
Div Payout % 23.09% 29.03% 37.04% 44.49% 31.27% 23.43% 8.60% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 156,509 154,960 142,540 135,333 127,146 120,324 113,925 5.43%
NOSH 80,000 80,000 77,467 77,333 77,528 77,628 77,499 0.53%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.97% 2.68% 2.09% 1.92% 2.53% 3.59% 4.95% -
ROE 6.43% 6.89% 5.87% 5.14% 5.84% 8.24% 13.85% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 659.24 513.56 517.91 468.91 378.35 355.37 411.31 8.17%
EPS 12.99 13.78 10.80 9.00 9.58 12.77 20.36 -7.21%
DPS 3.00 4.00 4.00 4.00 3.00 3.00 1.75 9.39%
NAPS 2.02 2.00 1.84 1.75 1.64 1.55 1.47 5.43%
Adjusted Per Share Value based on latest NOSH - 77,333
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.92 20.97 21.15 19.11 15.46 14.54 16.80 8.17%
EPS 0.53 0.56 0.44 0.37 0.39 0.52 0.83 -7.20%
DPS 0.12 0.16 0.16 0.16 0.12 0.12 0.07 9.39%
NAPS 0.0825 0.0817 0.0751 0.0713 0.067 0.0634 0.06 5.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.00 1.65 0.98 0.935 0.735 0.56 0.62 -
P/RPS 0.61 0.32 0.19 0.20 0.19 0.16 0.15 26.32%
P/EPS 30.79 11.98 9.07 10.39 7.67 4.38 3.04 47.06%
EY 3.25 8.35 11.02 9.63 13.04 22.81 32.84 -31.97%
DY 0.75 2.42 4.08 4.28 4.08 5.36 2.82 -19.79%
P/NAPS 1.98 0.83 0.53 0.53 0.45 0.36 0.42 29.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 29/05/12 -
Price 3.12 1.86 0.97 0.94 0.85 0.68 0.60 -
P/RPS 0.47 0.36 0.19 0.20 0.22 0.19 0.15 20.95%
P/EPS 24.02 13.50 8.98 10.44 8.87 5.32 2.95 41.81%
EY 4.16 7.41 11.13 9.58 11.27 18.78 33.94 -29.50%
DY 0.96 2.15 4.12 4.26 3.53 4.41 2.92 -16.91%
P/NAPS 1.54 0.93 0.53 0.54 0.52 0.44 0.41 24.66%

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