Highlights

[PMBTECH] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     8.24%    YoY -     16.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 281,492 311,848 313,954 293,424 245,604 219,422 203,092 24.29%
  QoQ % -9.73% -0.67% 7.00% 19.47% 11.93% 8.04% -
  Horiz. % 138.60% 153.55% 154.59% 144.48% 120.93% 108.04% 100.00%
PBT 9,696 17,109 9,708 8,400 7,932 9,226 8,508 9.10%
  QoQ % -43.33% 76.24% 15.57% 5.90% -14.03% 8.44% -
  Horiz. % 113.96% 201.09% 114.10% 98.73% 93.23% 108.44% 100.00%
Tax -2,756 -1,613 -2,490 -2,118 -2,128 -2,032 -2,228 15.22%
  QoQ % -70.86% 35.24% -17.60% 0.47% -4.72% 8.80% -
  Horiz. % 123.70% 72.40% 111.79% 95.06% 95.51% 91.20% 100.00%
NP 6,940 15,496 7,217 6,282 5,804 7,194 6,280 6.88%
  QoQ % -55.21% 114.71% 14.89% 8.24% -19.32% 14.55% -
  Horiz. % 110.51% 246.75% 114.93% 100.03% 92.42% 114.55% 100.00%
NP to SH 6,944 15,496 7,217 6,282 5,804 7,195 6,280 6.92%
  QoQ % -55.19% 114.71% 14.89% 8.24% -19.33% 14.57% -
  Horiz. % 110.57% 246.75% 114.93% 100.03% 92.42% 114.57% 100.00%
Tax Rate 28.42 % 9.43 % 25.66 % 25.21 % 26.83 % 22.02 % 26.19 % 5.59%
  QoQ % 201.38% -63.25% 1.79% -6.04% 21.84% -15.92% -
  Horiz. % 108.51% 36.01% 97.98% 96.26% 102.44% 84.08% 100.00%
Total Cost 274,552 296,352 306,737 287,142 239,800 212,228 196,812 24.82%
  QoQ % -7.36% -3.39% 6.82% 19.74% 12.99% 7.83% -
  Horiz. % 139.50% 150.58% 155.85% 145.90% 121.84% 107.83% 100.00%
Net Worth 113,925 112,346 102,219 99,271 98,543 97,585 94,509 13.25%
  QoQ % 1.41% 9.91% 2.97% 0.74% 0.98% 3.25% -
  Horiz. % 120.54% 118.87% 108.16% 105.04% 104.27% 103.25% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,355 774 1,163 - 1,161 774 -
  QoQ % 0.00% 75.09% -33.43% 0.00% 0.00% 49.96% -
  Horiz. % 0.00% 175.03% 99.96% 150.17% 0.00% 149.96% 100.00%
Div Payout % - % 8.75 % 10.73 % 18.52 % - % 16.15 % 12.34 % -
  QoQ % 0.00% -18.45% -42.06% 0.00% 0.00% 30.88% -
  Horiz. % 0.00% 70.91% 86.95% 150.08% 0.00% 130.88% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,925 112,346 102,219 99,271 98,543 97,585 94,509 13.25%
  QoQ % 1.41% 9.91% 2.97% 0.74% 0.98% 3.25% -
  Horiz. % 120.54% 118.87% 108.16% 105.04% 104.27% 103.25% 100.00%
NOSH 77,499 77,480 77,439 77,555 77,593 77,448 77,467 0.03%
  QoQ % 0.03% 0.05% -0.15% -0.05% 0.19% -0.02% -
  Horiz. % 100.04% 100.02% 99.96% 100.11% 100.16% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.47 % 4.97 % 2.30 % 2.14 % 2.36 % 3.28 % 3.09 % -13.86%
  QoQ % -50.30% 116.09% 7.48% -9.32% -28.05% 6.15% -
  Horiz. % 79.94% 160.84% 74.43% 69.26% 76.38% 106.15% 100.00%
ROE 6.10 % 13.79 % 7.06 % 6.33 % 5.89 % 7.37 % 6.64 % -5.49%
  QoQ % -55.77% 95.33% 11.53% 7.47% -20.08% 10.99% -
  Horiz. % 91.87% 207.68% 106.33% 95.33% 88.70% 110.99% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 363.22 402.49 405.42 378.34 316.53 283.31 262.17 24.25%
  QoQ % -9.76% -0.72% 7.16% 19.53% 11.73% 8.06% -
  Horiz. % 138.54% 153.52% 154.64% 144.31% 120.73% 108.06% 100.00%
EPS 8.96 20.00 9.32 8.10 7.48 9.29 8.11 6.86%
  QoQ % -55.20% 114.59% 15.06% 8.29% -19.48% 14.55% -
  Horiz. % 110.48% 246.61% 114.92% 99.88% 92.23% 114.55% 100.00%
DPS 0.00 1.75 1.00 1.50 0.00 1.50 1.00 -
  QoQ % 0.00% 75.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 175.00% 100.00% 150.00% 0.00% 150.00% 100.00%
NAPS 1.4700 1.4500 1.3200 1.2800 1.2700 1.2600 1.2200 13.22%
  QoQ % 1.38% 9.85% 3.13% 0.79% 0.79% 3.28% -
  Horiz. % 120.49% 118.85% 108.20% 104.92% 104.10% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 134.30 148.79 149.79 140.00 117.18 104.69 96.90 24.28%
  QoQ % -9.74% -0.67% 6.99% 19.47% 11.93% 8.04% -
  Horiz. % 138.60% 153.55% 154.58% 144.48% 120.93% 108.04% 100.00%
EPS 3.31 7.39 3.44 3.00 2.77 3.43 3.00 6.77%
  QoQ % -55.21% 114.83% 14.67% 8.30% -19.24% 14.33% -
  Horiz. % 110.33% 246.33% 114.67% 100.00% 92.33% 114.33% 100.00%
DPS 0.00 0.65 0.37 0.56 0.00 0.55 0.37 -
  QoQ % 0.00% 75.68% -33.93% 0.00% 0.00% 48.65% -
  Horiz. % 0.00% 175.68% 100.00% 151.35% 0.00% 148.65% 100.00%
NAPS 0.5435 0.5360 0.4877 0.4736 0.4702 0.4656 0.4509 13.25%
  QoQ % 1.40% 9.90% 2.98% 0.72% 0.99% 3.26% -
  Horiz. % 120.54% 118.87% 108.16% 105.03% 104.28% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.6200 0.4700 0.4400 0.5800 0.5800 0.7800 0.5000 -
P/RPS 0.17 0.12 0.11 0.15 0.18 0.28 0.19 -7.14%
  QoQ % 41.67% 9.09% -26.67% -16.67% -35.71% 47.37% -
  Horiz. % 89.47% 63.16% 57.89% 78.95% 94.74% 147.37% 100.00%
P/EPS 6.92 2.35 4.72 7.16 7.75 8.40 6.17 7.94%
  QoQ % 194.47% -50.21% -34.08% -7.61% -7.74% 36.14% -
  Horiz. % 112.16% 38.09% 76.50% 116.05% 125.61% 136.14% 100.00%
EY 14.45 42.55 21.18 13.97 12.90 11.91 16.21 -7.37%
  QoQ % -66.04% 100.90% 51.61% 8.29% 8.31% -26.53% -
  Horiz. % 89.14% 262.49% 130.66% 86.18% 79.58% 73.47% 100.00%
DY 0.00 3.72 2.27 2.59 0.00 1.92 2.00 -
  QoQ % 0.00% 63.88% -12.36% 0.00% 0.00% -4.00% -
  Horiz. % 0.00% 186.00% 113.50% 129.50% 0.00% 96.00% 100.00%
P/NAPS 0.42 0.32 0.33 0.45 0.46 0.62 0.41 1.62%
  QoQ % 31.25% -3.03% -26.67% -2.17% -25.81% 51.22% -
  Horiz. % 102.44% 78.05% 80.49% 109.76% 112.20% 151.22% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.6000 0.5000 0.5100 0.4600 0.5500 0.6000 0.6200 -
P/RPS 0.17 0.12 0.13 0.12 0.17 0.21 0.24 -20.52%
  QoQ % 41.67% -7.69% 8.33% -29.41% -19.05% -12.50% -
  Horiz. % 70.83% 50.00% 54.17% 50.00% 70.83% 87.50% 100.00%
P/EPS 6.70 2.50 5.47 5.68 7.35 6.46 7.65 -8.45%
  QoQ % 168.00% -54.30% -3.70% -22.72% 13.78% -15.56% -
  Horiz. % 87.58% 32.68% 71.50% 74.25% 96.08% 84.44% 100.00%
EY 14.93 40.00 18.27 17.61 13.60 15.48 13.08 9.21%
  QoQ % -62.67% 118.94% 3.75% 29.49% -12.14% 18.35% -
  Horiz. % 114.14% 305.81% 139.68% 134.63% 103.98% 118.35% 100.00%
DY 0.00 3.50 1.96 3.26 0.00 2.50 1.61 -
  QoQ % 0.00% 78.57% -39.88% 0.00% 0.00% 55.28% -
  Horiz. % 0.00% 217.39% 121.74% 202.48% 0.00% 155.28% 100.00%
P/NAPS 0.41 0.34 0.39 0.36 0.43 0.48 0.51 -13.53%
  QoQ % 20.59% -12.82% 8.33% -16.28% -10.42% -5.88% -
  Horiz. % 80.39% 66.67% 76.47% 70.59% 84.31% 94.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers