Highlights

[PMBTECH] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -80.75%    YoY -     -14.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 444,765 391,549 265,943 114,146 497,467 351,794 224,308 57.63%
  QoQ % 13.59% 47.23% 132.98% -77.05% 41.41% 56.84% -
  Horiz. % 198.28% 174.56% 118.56% 50.89% 221.78% 156.84% 100.00%
PBT 14,137 9,905 7,376 2,666 14,423 10,200 6,995 59.65%
  QoQ % 42.73% 34.29% 176.67% -81.52% 41.40% 45.82% -
  Horiz. % 202.10% 141.60% 105.45% 38.11% 206.19% 145.82% 100.00%
Tax -4,818 -2,674 -1,770 -662 -4,015 -2,437 -1,682 101.31%
  QoQ % -80.18% -51.07% -167.37% 83.51% -64.75% -44.89% -
  Horiz. % 286.44% 158.98% 105.23% 39.36% 238.70% 144.89% 100.00%
NP 9,319 7,231 5,606 2,004 10,408 7,763 5,313 45.29%
  QoQ % 28.88% 28.99% 179.74% -80.75% 34.07% 46.11% -
  Horiz. % 175.40% 136.10% 105.51% 37.72% 195.90% 146.11% 100.00%
NP to SH 9,319 7,231 5,606 2,004 10,408 7,763 5,313 45.29%
  QoQ % 28.88% 28.99% 179.74% -80.75% 34.07% 46.11% -
  Horiz. % 175.40% 136.10% 105.51% 37.72% 195.90% 146.11% 100.00%
Tax Rate 34.08 % 27.00 % 24.00 % 24.83 % 27.84 % 23.89 % 24.05 % 26.08%
  QoQ % 26.22% 12.50% -3.34% -10.81% 16.53% -0.67% -
  Horiz. % 141.70% 112.27% 99.79% 103.24% 115.76% 99.33% 100.00%
Total Cost 435,446 384,318 260,337 112,142 487,059 344,031 218,995 57.93%
  QoQ % 13.30% 47.62% 132.15% -76.98% 41.57% 57.10% -
  Horiz. % 198.84% 175.49% 118.88% 51.21% 222.41% 157.10% 100.00%
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.36% 103.44% 100.50% 100.50% 100.50% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,131 1,552 1,549 - 3,099 2,324 1,549 59.64%
  QoQ % 101.65% 0.26% 0.00% 0.00% 33.33% 50.00% -
  Horiz. % 202.08% 100.22% 99.96% 0.00% 200.00% 150.00% 100.00%
Div Payout % 33.60 % 21.48 % 27.63 % - % 29.78 % 29.94 % 29.17 % 9.86%
  QoQ % 56.42% -22.26% 0.00% 0.00% -0.53% 2.64% -
  Horiz. % 115.19% 73.64% 94.72% 0.00% 102.09% 102.64% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.36% 103.44% 100.50% 100.50% 100.50% 100.00%
NOSH 156,574 155,296 154,900 77,480 77,480 77,480 77,480 59.64%
  QoQ % 0.82% 0.26% 99.92% 0.00% 0.00% 0.00% -
  Horiz. % 202.08% 200.43% 199.92% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.10 % 1.85 % 2.11 % 1.76 % 2.09 % 2.21 % 2.37 % -7.73%
  QoQ % 13.51% -12.32% 19.89% -15.79% -5.43% -6.75% -
  Horiz. % 88.61% 78.06% 89.03% 74.26% 88.19% 93.25% 100.00%
ROE 2.61 % 2.05 % 3.48 % 1.28 % 6.65 % 4.96 % 3.41 % -16.29%
  QoQ % 27.32% -41.09% 171.88% -80.75% 34.07% 45.45% -
  Horiz. % 76.54% 60.12% 102.05% 37.54% 195.01% 145.45% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 284.06 252.13 171.69 147.32 642.06 454.04 289.50 -1.25%
  QoQ % 12.66% 46.85% 16.54% -77.06% 41.41% 56.84% -
  Horiz. % 98.12% 87.09% 59.31% 50.89% 221.78% 156.84% 100.00%
EPS 5.95 4.66 3.62 2.59 13.43 10.02 6.86 -9.03%
  QoQ % 27.68% 28.73% 39.77% -80.71% 34.03% 46.06% -
  Horiz. % 86.73% 67.93% 52.77% 37.76% 195.77% 146.06% 100.00%
DPS 2.00 1.00 1.00 0.00 4.00 3.00 2.00 -
  QoQ % 100.00% 0.00% 0.00% 0.00% 33.33% 50.00% -
  Horiz. % 100.00% 50.00% 50.00% 0.00% 200.00% 150.00% 100.00%
NAPS 2.2800 2.2700 1.0400 2.0200 2.0200 2.0200 2.0100 8.74%
  QoQ % 0.44% 118.27% -48.51% 0.00% 0.00% 0.50% -
  Horiz. % 113.43% 112.94% 51.74% 100.50% 100.50% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 212.20 186.81 126.88 54.46 237.35 167.84 107.02 57.63%
  QoQ % 13.59% 47.23% 132.98% -77.05% 41.41% 56.83% -
  Horiz. % 198.28% 174.56% 118.56% 50.89% 221.78% 156.83% 100.00%
EPS 4.45 3.45 2.67 0.96 4.97 3.70 2.53 45.56%
  QoQ % 28.99% 29.21% 178.13% -80.68% 34.32% 46.25% -
  Horiz. % 175.89% 136.36% 105.53% 37.94% 196.44% 146.25% 100.00%
DPS 1.49 0.74 0.74 0.00 1.48 1.11 0.74 59.25%
  QoQ % 101.35% 0.00% 0.00% 0.00% 33.33% 50.00% -
  Horiz. % 201.35% 100.00% 100.00% 0.00% 200.00% 150.00% 100.00%
NAPS 1.7032 1.6819 0.7686 0.7467 0.7467 0.7467 0.7430 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.37% 103.45% 100.50% 100.50% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.5700 3.2400 2.7700 4.0000 4.2500 2.9000 2.3100 -
P/RPS 1.26 1.29 1.61 2.72 0.66 0.64 0.80 35.26%
  QoQ % -2.33% -19.88% -40.81% 312.12% 3.13% -20.00% -
  Horiz. % 157.50% 161.25% 201.25% 340.00% 82.50% 80.00% 100.00%
P/EPS 59.98 69.58 76.54 154.65 31.64 28.94 33.69 46.74%
  QoQ % -13.80% -9.09% -50.51% 388.78% 9.33% -14.10% -
  Horiz. % 178.04% 206.53% 227.19% 459.04% 93.92% 85.90% 100.00%
EY 1.67 1.44 1.31 0.65 3.16 3.45 2.97 -31.80%
  QoQ % 15.97% 9.92% 101.54% -79.43% -8.41% 16.16% -
  Horiz. % 56.23% 48.48% 44.11% 21.89% 106.40% 116.16% 100.00%
DY 0.56 0.31 0.36 0.00 0.94 1.03 0.87 -25.39%
  QoQ % 80.65% -13.89% 0.00% 0.00% -8.74% 18.39% -
  Horiz. % 64.37% 35.63% 41.38% 0.00% 108.05% 118.39% 100.00%
P/NAPS 1.57 1.43 2.66 1.98 2.10 1.44 1.15 23.00%
  QoQ % 9.79% -46.24% 34.34% -5.71% 45.83% 25.22% -
  Horiz. % 136.52% 124.35% 231.30% 172.17% 182.61% 125.22% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 -
Price 3.2000 3.4500 3.3000 3.1200 4.3600 4.4500 2.2600 -
P/RPS 1.13 1.37 1.92 2.12 0.68 0.98 0.78 27.95%
  QoQ % -17.52% -28.65% -9.43% 211.76% -30.61% 25.64% -
  Horiz. % 144.87% 175.64% 246.15% 271.79% 87.18% 125.64% 100.00%
P/EPS 53.77 74.09 91.18 120.63 32.46 44.41 32.96 38.46%
  QoQ % -27.43% -18.74% -24.41% 271.63% -26.91% 34.74% -
  Horiz. % 163.14% 224.79% 276.64% 365.99% 98.48% 134.74% 100.00%
EY 1.86 1.35 1.10 0.83 3.08 2.25 3.03 -27.71%
  QoQ % 37.78% 22.73% 32.53% -73.05% 36.89% -25.74% -
  Horiz. % 61.39% 44.55% 36.30% 27.39% 101.65% 74.26% 100.00%
DY 0.62 0.29 0.30 0.00 0.92 0.67 0.88 -20.77%
  QoQ % 113.79% -3.33% 0.00% 0.00% 37.31% -23.86% -
  Horiz. % 70.45% 32.95% 34.09% 0.00% 104.55% 76.14% 100.00%
P/NAPS 1.40 1.52 3.17 1.54 2.16 2.20 1.12 15.99%
  QoQ % -7.89% -52.05% 105.84% -28.70% -1.82% 96.43% -
  Horiz. % 125.00% 135.71% 283.04% 137.50% 192.86% 196.43% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers