[PMBTECH] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
03-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 8.37%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 427,388 510,781 397,910 401,211 362,624 293,326 275,869 7.56%
PBT 13,658 14,017 13,225 11,363 9,540 10,398 12,048 2.11%
Tax -4,681 -3,951 -2,550 -2,996 -2,578 -2,969 -2,132 13.99%
NP 8,977 10,066 10,675 8,367 6,962 7,429 9,916 -1.64%
-
NP to SH 8,977 10,066 10,675 8,367 6,962 7,429 9,915 -1.64%
-
Tax Rate 34.27% 28.19% 19.28% 26.37% 27.02% 28.55% 17.70% -
Total Cost 418,411 500,715 387,235 392,844 355,662 285,897 265,953 7.84%
-
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,114 2,324 3,098 3,099 3,097 2,323 2,323 5.00%
Div Payout % 34.70% 23.09% 29.03% 37.04% 44.49% 31.27% 23.43% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
NOSH 161,614 80,000 80,000 77,467 77,333 77,528 77,628 12.99%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.10% 1.97% 2.68% 2.09% 1.92% 2.53% 3.59% -
ROE 2.51% 6.43% 6.89% 5.87% 5.14% 5.84% 8.24% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 272.95 659.24 513.56 517.91 468.91 378.35 355.37 -4.30%
EPS 5.73 12.99 13.78 10.80 9.00 9.58 12.77 -12.49%
DPS 2.00 3.00 4.00 4.00 4.00 3.00 3.00 -6.53%
NAPS 2.28 2.02 2.00 1.84 1.75 1.64 1.55 6.64%
Adjusted Per Share Value based on latest NOSH - 77,467
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.57 26.97 21.01 21.19 19.15 15.49 14.57 7.56%
EPS 0.47 0.53 0.56 0.44 0.37 0.39 0.52 -1.67%
DPS 0.16 0.12 0.16 0.16 0.16 0.12 0.12 4.90%
NAPS 0.1885 0.0827 0.0818 0.0753 0.0715 0.0671 0.0635 19.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.35 4.00 1.65 0.98 0.935 0.735 0.56 -
P/RPS 1.23 0.61 0.32 0.19 0.20 0.19 0.16 40.46%
P/EPS 58.43 30.79 11.98 9.07 10.39 7.67 4.38 53.97%
EY 1.71 3.25 8.35 11.02 9.63 13.04 22.81 -35.05%
DY 0.60 0.75 2.42 4.08 4.28 4.08 5.36 -30.56%
P/NAPS 1.47 1.98 0.83 0.53 0.53 0.45 0.36 26.41%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 -
Price 3.15 3.12 1.86 0.97 0.94 0.85 0.68 -
P/RPS 1.15 0.47 0.36 0.19 0.20 0.22 0.19 34.97%
P/EPS 54.94 24.02 13.50 8.98 10.44 8.87 5.32 47.54%
EY 1.82 4.16 7.41 11.13 9.58 11.27 18.78 -32.21%
DY 0.63 0.96 2.15 4.12 4.26 3.53 4.41 -27.68%
P/NAPS 1.38 1.54 0.93 0.53 0.54 0.52 0.44 20.97%

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