Highlights

[PMBTECH] QoQ Cumulative 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 -     -78.11%    YoY -     -1.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 497,467 351,794 224,308 100,832 371,030 253,919 168,504 105.39%
  QoQ % 41.41% 56.84% 122.46% -72.82% 46.12% 50.69% -
  Horiz. % 295.23% 208.77% 133.12% 59.84% 220.19% 150.69% 100.00%
PBT 14,423 10,200 6,995 3,072 13,293 9,581 6,384 71.92%
  QoQ % 41.40% 45.82% 127.70% -76.89% 38.74% 50.08% -
  Horiz. % 225.92% 159.77% 109.57% 48.12% 208.22% 150.08% 100.00%
Tax -4,015 -2,437 -1,682 -726 -2,578 -2,526 -1,574 86.37%
  QoQ % -64.75% -44.89% -131.68% 71.84% -2.06% -60.48% -
  Horiz. % 255.08% 154.83% 106.86% 46.12% 163.79% 160.48% 100.00%
NP 10,408 7,763 5,313 2,346 10,715 7,055 4,810 67.06%
  QoQ % 34.07% 46.11% 126.47% -78.11% 51.88% 46.67% -
  Horiz. % 216.38% 161.39% 110.46% 48.77% 222.77% 146.67% 100.00%
NP to SH 10,408 7,763 5,313 2,346 10,715 7,055 4,810 67.06%
  QoQ % 34.07% 46.11% 126.47% -78.11% 51.88% 46.67% -
  Horiz. % 216.38% 161.39% 110.46% 48.77% 222.77% 146.67% 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 487,059 344,031 218,995 98,486 360,315 246,864 163,694 106.46%
  QoQ % 41.57% 57.10% 122.36% -72.67% 45.96% 50.81% -
  Horiz. % 297.54% 210.17% 133.78% 60.16% 220.11% 150.81% 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 2,324 1,549 774 3,099 2,324 1,549 58.57%
  QoQ % 33.33% 50.00% 100.00% -75.00% 33.33% 50.05% -
  Horiz. % 200.06% 150.05% 100.03% 50.02% 200.06% 150.05% 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 % 4.96 % 3.41 % 1.51 % 6.98 % 4.77 % 3.32 % 58.70%
  QoQ % 34.07% 45.45% 125.83% -78.37% 46.33% 43.67% -
  Horiz. % 200.30% 149.40% 102.71% 45.48% 210.24% 143.67% 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 642.06 454.04 289.50 130.14 478.87 327.72 217.55 105.35%
  QoQ % 41.41% 56.84% 122.45% -72.82% 46.12% 50.64% -
  Horiz. % 295.13% 208.71% 133.07% 59.82% 220.12% 150.64% 100.00%
EPS 13.43 10.02 6.86 3.03 13.83 9.11 6.21 67.00%
  QoQ % 34.03% 46.06% 126.40% -78.09% 51.81% 46.70% -
  Horiz. % 216.26% 161.35% 110.47% 48.79% 222.71% 146.70% 100.00%
DPS 4.00 3.00 2.00 1.00 4.00 3.00 2.00 58.54%
  QoQ % 33.33% 50.00% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 200.00% 150.00% 100.00% 50.00% 200.00% 150.00% 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 237.35 167.84 107.02 48.11 177.02 121.15 80.39 105.40%
  QoQ % 41.41% 56.83% 122.45% -72.82% 46.12% 50.70% -
  Horiz. % 295.25% 208.78% 133.13% 59.85% 220.20% 150.70% 100.00%
EPS 4.97 3.70 2.53 1.12 5.11 3.37 2.29 67.39%
  QoQ % 34.32% 46.25% 125.89% -78.08% 51.63% 47.16% -
  Horiz. % 217.03% 161.57% 110.48% 48.91% 223.14% 147.16% 100.00%
DPS 1.48 1.11 0.74 0.37 1.48 1.11 0.74 58.54%
  QoQ % 33.33% 50.00% 100.00% -75.00% 33.33% 50.00% -
  Horiz. % 200.00% 150.00% 100.00% 50.00% 200.00% 150.00% 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 0.64 0.80 1.27 0.32 0.41 0.63 3.14%
  QoQ % 3.13% -20.00% -37.01% 296.88% -21.95% -34.92% -
  Horiz. % 104.76% 101.59% 126.98% 201.59% 50.79% 65.08% 100.00%
P/EPS 31.64 28.94 33.69 54.49 11.14 14.83 21.90 27.71%
  QoQ % 9.33% -14.10% -38.17% 389.14% -24.88% -32.28% -
  Horiz. % 144.47% 132.15% 153.84% 248.81% 50.87% 67.72% 100.00%
EY 3.16 3.45 2.97 1.84 8.98 6.74 4.57 -21.75%
  QoQ % -8.41% 16.16% 61.41% -79.51% 33.23% 47.48% -
  Horiz. % 69.15% 75.49% 64.99% 40.26% 196.50% 147.48% 100.00%
DY 0.94 1.03 0.87 0.61 2.60 2.22 1.47 -25.72%
  QoQ % -8.74% 18.39% 42.62% -76.54% 17.12% 51.02% -
  Horiz. % 63.95% 70.07% 59.18% 41.50% 176.87% 151.02% 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 0.98 0.78 1.43 0.33 0.45 0.74 -5.47%
  QoQ % -30.61% 25.64% -45.45% 333.33% -26.67% -39.19% -
  Horiz. % 91.89% 132.43% 105.41% 193.24% 44.59% 60.81% 100.00%
P/EPS 32.46 44.41 32.96 61.43 11.57 16.14 25.93 16.11%
  QoQ % -26.91% 34.74% -46.35% 430.94% -28.31% -37.76% -
  Horiz. % 125.18% 171.27% 127.11% 236.91% 44.62% 62.24% 100.00%
EY 3.08 2.25 3.03 1.63 8.64 6.19 3.86 -13.94%
  QoQ % 36.89% -25.74% 85.89% -81.13% 39.58% 60.36% -
  Horiz. % 79.79% 58.29% 78.50% 42.23% 223.83% 160.36% 100.00%
DY 0.92 0.67 0.88 0.54 2.50 2.04 1.24 -18.00%
  QoQ % 37.31% -23.86% 62.96% -78.40% 22.55% 64.52% -
  Horiz. % 74.19% 54.03% 70.97% 43.55% 201.61% 164.52% 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.
 


 

170  177  514  1464 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.27+0.005 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 SAPNRG 0.290.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 NETX 0.010.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
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?(Part 2) Ten Ninety
8. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
Partners & Brokers