Highlights

[PMBTECH] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 18-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -12.42%    YoY -     -1.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 497,467 469,058 448,616 403,328 371,030 338,558 337,008 29.55%
  QoQ % 6.06% 4.56% 11.23% 8.70% 9.59% 0.46% -
  Horiz. % 147.61% 139.18% 133.12% 119.68% 110.10% 100.46% 100.00%
PBT 14,423 13,600 13,990 12,288 13,293 12,774 12,768 8.44%
  QoQ % 6.05% -2.79% 13.85% -7.56% 4.06% 0.05% -
  Horiz. % 112.96% 106.52% 109.57% 96.24% 104.11% 100.05% 100.00%
Tax -4,015 -3,249 -3,364 -2,904 -2,578 -3,368 -3,148 17.56%
  QoQ % -23.56% 3.41% -15.84% -12.65% 23.46% -6.99% -
  Horiz. % 127.54% 103.22% 106.86% 92.25% 81.89% 106.99% 100.00%
NP 10,408 10,350 10,626 9,384 10,715 9,406 9,620 5.37%
  QoQ % 0.55% -2.59% 13.24% -12.42% 13.91% -2.22% -
  Horiz. % 108.19% 107.60% 110.46% 97.55% 111.38% 97.78% 100.00%
NP to SH 10,408 10,350 10,626 9,384 10,715 9,406 9,620 5.37%
  QoQ % 0.55% -2.59% 13.24% -12.42% 13.91% -2.22% -
  Horiz. % 108.19% 107.60% 110.46% 97.55% 111.38% 97.78% 100.00%
Tax Rate 27.84 % 23.89 % 24.05 % 23.63 % 19.39 % 26.36 % 24.66 % 8.40%
  QoQ % 16.53% -0.67% 1.78% 21.87% -26.44% 6.89% -
  Horiz. % 112.90% 96.88% 97.53% 95.82% 78.63% 106.89% 100.00%
Total Cost 487,059 458,708 437,990 393,944 360,315 329,152 327,388 30.23%
  QoQ % 6.18% 4.73% 11.18% 9.33% 9.47% 0.54% -
  Horiz. % 148.77% 140.11% 133.78% 120.33% 110.06% 100.54% 100.00%
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,842 5.29%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.17% -
  Horiz. % 108.06% 108.06% 107.52% 106.99% 105.92% 102.17% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,099 3,099 3,099 3,099 3,099 3,099 3,098 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Div Payout % 29.78 % 29.94 % 29.17 % 33.03 % 28.92 % 32.95 % 32.21 % -5.08%
  QoQ % -0.53% 2.64% -11.69% 14.21% -12.23% 2.30% -
  Horiz. % 92.46% 92.95% 90.56% 102.55% 89.79% 102.30% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,842 5.29%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.17% -
  Horiz. % 108.06% 108.06% 107.52% 106.99% 105.92% 102.17% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,480 77,480 77,455 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.09 % 2.21 % 2.37 % 2.33 % 2.89 % 2.78 % 2.85 % -18.63%
  QoQ % -5.43% -6.75% 1.72% -19.38% 3.96% -2.46% -
  Horiz. % 73.33% 77.54% 83.16% 81.75% 101.40% 97.54% 100.00%
ROE 6.65 % 6.61 % 6.82 % 6.06 % 6.98 % 6.36 % 6.64 % 0.10%
  QoQ % 0.61% -3.08% 12.54% -13.18% 9.75% -4.22% -
  Horiz. % 100.15% 99.55% 102.71% 91.27% 105.12% 95.78% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 642.06 605.39 579.01 520.56 478.87 436.96 435.10 29.52%
  QoQ % 6.06% 4.56% 11.23% 8.71% 9.59% 0.43% -
  Horiz. % 147.57% 139.14% 133.08% 119.64% 110.06% 100.43% 100.00%
EPS 13.43 13.36 13.72 12.12 13.83 12.15 12.42 5.34%
  QoQ % 0.52% -2.62% 13.20% -12.36% 13.83% -2.17% -
  Horiz. % 108.13% 107.57% 110.47% 97.58% 111.35% 97.83% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0200 2.0200 2.0100 2.0000 1.9800 1.9100 1.8700 5.26%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.14% -
  Horiz. % 108.02% 108.02% 107.49% 106.95% 105.88% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 237.35 223.79 214.04 192.43 177.02 161.53 160.79 29.55%
  QoQ % 6.06% 4.56% 11.23% 8.71% 9.59% 0.46% -
  Horiz. % 147.61% 139.18% 133.12% 119.68% 110.09% 100.46% 100.00%
EPS 4.97 4.94 5.07 4.48 5.11 4.49 4.59 5.43%
  QoQ % 0.61% -2.56% 13.17% -12.33% 13.81% -2.18% -
  Horiz. % 108.28% 107.63% 110.46% 97.60% 111.33% 97.82% 100.00%
DPS 1.48 1.48 1.48 1.48 1.48 1.48 1.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7467 0.7467 0.7430 0.7393 0.7319 0.7061 0.6911 5.28%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.65% 2.17% -
  Horiz. % 108.05% 108.05% 107.51% 106.97% 105.90% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.2500 2.9000 2.3100 1.6500 1.5400 1.3500 1.3600 -
P/RPS 0.66 0.48 0.40 0.32 0.32 0.31 0.31 65.27%
  QoQ % 37.50% 20.00% 25.00% 0.00% 3.23% 0.00% -
  Horiz. % 212.90% 154.84% 129.03% 103.23% 103.23% 100.00% 100.00%
P/EPS 31.64 21.71 16.84 13.62 11.14 11.12 10.95 102.48%
  QoQ % 45.74% 28.92% 23.64% 22.26% 0.18% 1.55% -
  Horiz. % 288.95% 198.26% 153.79% 124.38% 101.74% 101.55% 100.00%
EY 3.16 4.61 5.94 7.34 8.98 8.99 9.13 -50.61%
  QoQ % -31.45% -22.39% -19.07% -18.26% -0.11% -1.53% -
  Horiz. % 34.61% 50.49% 65.06% 80.39% 98.36% 98.47% 100.00%
DY 0.94 1.38 1.73 2.42 2.60 2.96 2.94 -53.15%
  QoQ % -31.88% -20.23% -28.51% -6.92% -12.16% 0.68% -
  Horiz. % 31.97% 46.94% 58.84% 82.31% 88.44% 100.68% 100.00%
P/NAPS 2.10 1.44 1.15 0.83 0.78 0.71 0.73 101.88%
  QoQ % 45.83% 25.22% 38.55% 6.41% 9.86% -2.74% -
  Horiz. % 287.67% 197.26% 157.53% 113.70% 106.85% 97.26% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 -
Price 4.3600 4.4500 2.2600 1.8600 1.6000 1.4700 1.6100 -
P/RPS 0.68 0.74 0.39 0.36 0.33 0.34 0.37 49.87%
  QoQ % -8.11% 89.74% 8.33% 9.09% -2.94% -8.11% -
  Horiz. % 183.78% 200.00% 105.41% 97.30% 89.19% 91.89% 100.00%
P/EPS 32.46 33.31 16.48 15.36 11.57 12.11 12.96 84.12%
  QoQ % -2.55% 102.12% 7.29% 32.76% -4.46% -6.56% -
  Horiz. % 250.46% 257.02% 127.16% 118.52% 89.27% 93.44% 100.00%
EY 3.08 3.00 6.07 6.51 8.64 8.26 7.71 -45.67%
  QoQ % 2.67% -50.58% -6.76% -24.65% 4.60% 7.13% -
  Horiz. % 39.95% 38.91% 78.73% 84.44% 112.06% 107.13% 100.00%
DY 0.92 0.90 1.77 2.15 2.50 2.72 2.48 -48.28%
  QoQ % 2.22% -49.15% -17.67% -14.00% -8.09% 9.68% -
  Horiz. % 37.10% 36.29% 71.37% 86.69% 100.81% 109.68% 100.00%
P/NAPS 2.16 2.20 1.12 0.93 0.81 0.77 0.86 84.46%
  QoQ % -1.82% 96.43% 20.43% 14.81% 5.19% -10.47% -
  Horiz. % 251.16% 255.81% 130.23% 108.14% 94.19% 89.53% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers