Highlights

[PMBTECH] QoQ Quarter Result on 2012-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     19.30%    YoY -     22.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 61,537 65,263 70,796 78,273 70,373 74,327 88,754 -21.65%
  QoQ % -5.71% -7.82% -9.55% 11.23% -5.32% -16.26% -
  Horiz. % 69.33% 73.53% 79.77% 88.19% 79.29% 83.74% 100.00%
PBT 2,016 165 6,925 2,942 2,424 9,642 3,081 -24.61%
  QoQ % 1,121.82% -97.62% 135.38% 21.37% -74.86% 212.95% -
  Horiz. % 65.43% 5.36% 224.76% 95.49% 78.68% 312.95% 100.00%
Tax -510 122 -873 -871 -689 441 -809 -26.46%
  QoQ % -518.03% 113.97% -0.23% -26.42% -256.24% 154.51% -
  Horiz. % 63.04% -15.08% 107.91% 107.66% 85.17% -54.51% 100.00%
NP 1,506 287 6,052 2,071 1,735 10,083 2,272 -23.96%
  QoQ % 424.74% -95.26% 192.23% 19.37% -82.79% 343.79% -
  Horiz. % 66.29% 12.63% 266.37% 91.15% 76.36% 443.79% 100.00%
NP to SH 1,506 286 6,052 2,071 1,736 10,083 2,272 -23.96%
  QoQ % 426.57% -95.27% 192.23% 19.30% -82.78% 343.79% -
  Horiz. % 66.29% 12.59% 266.37% 91.15% 76.41% 443.79% 100.00%
Tax Rate 25.30 % -73.94 % 12.61 % 29.61 % 28.42 % -4.57 % 26.26 % -2.45%
  QoQ % 134.22% -686.36% -57.41% 4.19% 721.88% -117.40% -
  Horiz. % 96.34% -281.57% 48.02% 112.76% 108.23% -17.40% 100.00%
Total Cost 60,031 64,976 64,744 76,202 68,638 64,244 86,482 -21.59%
  QoQ % -7.61% 0.36% -15.04% 11.02% 6.84% -25.71% -
  Horiz. % 69.41% 75.13% 74.86% 88.11% 79.37% 74.29% 100.00%
Net Worth 120,324 118,264 120,110 115,572 113,925 112,377 102,356 11.37%
  QoQ % 1.74% -1.54% 3.93% 1.45% 1.38% 9.79% -
  Horiz. % 117.55% 115.54% 117.35% 112.91% 111.30% 109.79% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 772 774 775 - 775 - -
  QoQ % 0.00% -0.25% -0.10% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.74% 99.99% 100.08% 0.00% 100.00% -
Div Payout % - % 270.27 % 12.80 % 37.45 % - % 7.69 % - % -
  QoQ % 0.00% 2,011.48% -65.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,514.56% 166.45% 487.00% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 120,324 118,264 120,110 115,572 113,925 112,377 102,356 11.37%
  QoQ % 1.74% -1.54% 3.93% 1.45% 1.38% 9.79% -
  Horiz. % 117.55% 115.54% 117.35% 112.91% 111.30% 109.79% 100.00%
NOSH 77,628 77,297 77,490 77,565 77,499 77,501 77,542 0.07%
  QoQ % 0.43% -0.25% -0.10% 0.08% -0.00% -0.05% -
  Horiz. % 100.11% 99.68% 99.93% 100.03% 99.94% 99.95% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.45 % 0.44 % 8.55 % 2.65 % 2.47 % 13.57 % 2.56 % -2.88%
  QoQ % 456.82% -94.85% 222.64% 7.29% -81.80% 430.08% -
  Horiz. % 95.70% 17.19% 333.98% 103.52% 96.48% 530.08% 100.00%
ROE 1.25 % 0.24 % 5.04 % 1.79 % 1.52 % 8.97 % 2.22 % -31.79%
  QoQ % 420.83% -95.24% 181.56% 17.76% -83.05% 304.05% -
  Horiz. % 56.31% 10.81% 227.03% 80.63% 68.47% 404.05% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 79.27 84.43 91.36 100.91 90.80 95.90 114.46 -21.71%
  QoQ % -6.11% -7.59% -9.46% 11.13% -5.32% -16.22% -
  Horiz. % 69.26% 73.76% 79.82% 88.16% 79.33% 83.78% 100.00%
EPS 1.94 0.37 7.81 2.67 2.24 13.01 2.93 -24.01%
  QoQ % 424.32% -95.26% 192.51% 19.20% -82.78% 344.03% -
  Horiz. % 66.21% 12.63% 266.55% 91.13% 76.45% 444.03% 100.00%
DPS 0.00 1.00 1.00 1.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 1.5500 1.5300 1.5500 1.4900 1.4700 1.4500 1.3200 11.29%
  QoQ % 1.31% -1.29% 4.03% 1.36% 1.38% 9.85% -
  Horiz. % 117.42% 115.91% 117.42% 112.88% 111.36% 109.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.71 36.82 39.94 44.15 39.70 41.93 50.07 -21.65%
  QoQ % -5.73% -7.81% -9.54% 11.21% -5.32% -16.26% -
  Horiz. % 69.32% 73.54% 79.77% 88.18% 79.29% 83.74% 100.00%
EPS 0.85 0.16 3.41 1.17 0.98 5.69 1.28 -23.87%
  QoQ % 431.25% -95.31% 191.45% 19.39% -82.78% 344.53% -
  Horiz. % 66.41% 12.50% 266.41% 91.41% 76.56% 444.53% 100.00%
DPS 0.00 0.44 0.44 0.44 0.00 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.6788 0.6671 0.6775 0.6520 0.6427 0.6339 0.5774 11.38%
  QoQ % 1.75% -1.54% 3.91% 1.45% 1.39% 9.79% -
  Horiz. % 117.56% 115.54% 117.34% 112.92% 111.31% 109.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5600 0.5600 0.5100 0.6000 0.6200 0.4700 0.4400 -
P/RPS 0.71 0.66 0.56 0.59 0.68 0.49 0.38 51.64%
  QoQ % 7.58% 17.86% -5.08% -13.24% 38.78% 28.95% -
  Horiz. % 186.84% 173.68% 147.37% 155.26% 178.95% 128.95% 100.00%
P/EPS 28.87 151.35 6.53 22.47 27.68 3.61 15.02 54.53%
  QoQ % -80.93% 2,217.76% -70.94% -18.82% 666.76% -75.97% -
  Horiz. % 192.21% 1,007.66% 43.48% 149.60% 184.29% 24.03% 100.00%
EY 3.46 0.66 15.31 4.45 3.61 27.68 6.66 -35.35%
  QoQ % 424.24% -95.69% 244.04% 23.27% -86.96% 315.62% -
  Horiz. % 51.95% 9.91% 229.88% 66.82% 54.20% 415.62% 100.00%
DY 0.00 1.79 1.96 1.67 0.00 2.13 0.00 -
  QoQ % 0.00% -8.67% 17.37% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.04% 92.02% 78.40% 0.00% 100.00% -
P/NAPS 0.36 0.37 0.33 0.40 0.42 0.32 0.33 5.97%
  QoQ % -2.70% 12.12% -17.50% -4.76% 31.25% -3.03% -
  Horiz. % 109.09% 112.12% 100.00% 121.21% 127.27% 96.97% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 -
Price 0.6800 0.5500 0.5500 0.5600 0.6000 0.5000 0.5100 -
P/RPS 0.86 0.65 0.60 0.55 0.66 0.52 0.45 53.94%
  QoQ % 32.31% 8.33% 9.09% -16.67% 26.92% 15.56% -
  Horiz. % 191.11% 144.44% 133.33% 122.22% 146.67% 115.56% 100.00%
P/EPS 35.05 148.65 7.04 20.97 26.79 3.84 17.41 59.37%
  QoQ % -76.42% 2,011.51% -66.43% -21.72% 597.66% -77.94% -
  Horiz. % 201.32% 853.82% 40.44% 120.45% 153.88% 22.06% 100.00%
EY 2.85 0.67 14.20 4.77 3.73 26.02 5.75 -37.34%
  QoQ % 325.37% -95.28% 197.69% 27.88% -85.66% 352.52% -
  Horiz. % 49.57% 11.65% 246.96% 82.96% 64.87% 452.52% 100.00%
DY 0.00 1.82 1.82 1.79 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 1.68% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.00% 91.00% 89.50% 0.00% 100.00% -
P/NAPS 0.44 0.36 0.35 0.38 0.41 0.34 0.39 8.37%
  QoQ % 22.22% 2.86% -7.89% -7.32% 20.59% -12.82% -
  Horiz. % 112.82% 92.31% 89.74% 97.44% 105.13% 87.18% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers