Highlights

[PMBTECH] QoQ Quarter Result on 2014-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     37.68%    YoY -     16.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 107,034 91,634 92,279 71,677 72,980 75,802 76,684 24.92%
  QoQ % 16.81% -0.70% 28.74% -1.79% -3.72% -1.15% -
  Horiz. % 139.58% 119.50% 120.34% 93.47% 95.17% 98.85% 100.00%
PBT 2,332 1,967 2,690 2,551 1,929 3,199 2,973 -14.96%
  QoQ % 18.56% -26.88% 5.45% 32.24% -39.70% 7.60% -
  Horiz. % 78.44% 66.16% 90.48% 85.81% 64.88% 107.60% 100.00%
Tax -592 -535 -800 -651 -549 -1,063 -693 -9.98%
  QoQ % -10.65% 33.12% -22.89% -18.58% 48.35% -53.39% -
  Horiz. % 85.43% 77.20% 115.44% 93.94% 79.22% 153.39% 100.00%
NP 1,740 1,432 1,890 1,900 1,380 2,136 2,280 -16.50%
  QoQ % 21.51% -24.23% -0.53% 37.68% -35.39% -6.32% -
  Horiz. % 76.32% 62.81% 82.89% 83.33% 60.53% 93.68% 100.00%
NP to SH 1,740 1,432 1,890 1,900 1,380 2,136 2,280 -16.50%
  QoQ % 21.51% -24.23% -0.53% 37.68% -35.39% -6.32% -
  Horiz. % 76.32% 62.81% 82.89% 83.33% 60.53% 93.68% 100.00%
Tax Rate 25.39 % 27.20 % 29.74 % 25.52 % 28.46 % 33.23 % 23.31 % 5.87%
  QoQ % -6.65% -8.54% 16.54% -10.33% -14.35% 42.56% -
  Horiz. % 108.92% 116.69% 127.58% 109.48% 122.09% 142.56% 100.00%
Total Cost 105,294 90,202 90,389 69,777 71,600 73,666 74,404 26.08%
  QoQ % 16.73% -0.21% 29.54% -2.55% -2.80% -0.99% -
  Horiz. % 141.52% 121.23% 121.48% 93.78% 96.23% 99.01% 100.00%
Net Worth 135,333 132,363 130,131 128,734 127,146 126,147 124,857 5.52%
  QoQ % 2.24% 1.72% 1.08% 1.25% 0.79% 1.03% -
  Horiz. % 108.39% 106.01% 104.22% 103.11% 101.83% 101.03% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 773 774 774 775 - 773 775 -0.19%
  QoQ % -0.09% -0.07% -0.12% 0.00% 0.00% -0.21% -
  Horiz. % 99.72% 99.81% 99.88% 100.00% 0.00% 99.79% 100.00%
Div Payout % 44.44 % 54.05 % 40.98 % 40.82 % - % 36.23 % 34.01 % 19.54%
  QoQ % -17.78% 31.89% 0.39% 0.00% 0.00% 6.53% -
  Horiz. % 130.67% 158.92% 120.49% 120.02% 0.00% 106.53% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 135,333 132,363 130,131 128,734 127,146 126,147 124,857 5.52%
  QoQ % 2.24% 1.72% 1.08% 1.25% 0.79% 1.03% -
  Horiz. % 108.39% 106.01% 104.22% 103.11% 101.83% 101.03% 100.00%
NOSH 77,333 77,405 77,459 77,551 77,528 77,391 77,551 -0.19%
  QoQ % -0.09% -0.07% -0.12% 0.03% 0.18% -0.21% -
  Horiz. % 99.72% 99.81% 99.88% 100.00% 99.97% 99.79% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.63 % 1.56 % 2.05 % 2.65 % 1.89 % 2.82 % 2.97 % -32.99%
  QoQ % 4.49% -23.90% -22.64% 40.21% -32.98% -5.05% -
  Horiz. % 54.88% 52.53% 69.02% 89.23% 63.64% 94.95% 100.00%
ROE 1.29 % 1.08 % 1.45 % 1.48 % 1.09 % 1.69 % 1.83 % -20.81%
  QoQ % 19.44% -25.52% -2.03% 35.78% -35.50% -7.65% -
  Horiz. % 70.49% 59.02% 79.23% 80.87% 59.56% 92.35% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 138.41 118.38 119.13 92.43 94.13 97.95 98.88 25.16%
  QoQ % 16.92% -0.63% 28.89% -1.81% -3.90% -0.94% -
  Horiz. % 139.98% 119.72% 120.48% 93.48% 95.20% 99.06% 100.00%
EPS 2.25 1.85 2.44 2.45 1.78 2.76 2.94 -16.35%
  QoQ % 21.62% -24.18% -0.41% 37.64% -35.51% -6.12% -
  Horiz. % 76.53% 62.93% 82.99% 83.33% 60.54% 93.88% 100.00%
DPS 1.00 1.00 1.00 1.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 1.7500 1.7100 1.6800 1.6600 1.6400 1.6300 1.6100 5.72%
  QoQ % 2.34% 1.79% 1.20% 1.22% 0.61% 1.24% -
  Horiz. % 108.70% 106.21% 104.35% 103.11% 101.86% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 60.38 51.69 52.06 40.43 41.17 42.76 43.26 24.92%
  QoQ % 16.81% -0.71% 28.77% -1.80% -3.72% -1.16% -
  Horiz. % 139.57% 119.49% 120.34% 93.46% 95.17% 98.84% 100.00%
EPS 0.98 0.81 1.07 1.07 0.78 1.20 1.29 -16.76%
  QoQ % 20.99% -24.30% 0.00% 37.18% -35.00% -6.98% -
  Horiz. % 75.97% 62.79% 82.95% 82.95% 60.47% 93.02% 100.00%
DPS 0.44 0.44 0.44 0.44 0.00 0.44 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 0.00% 100.00% 100.00%
NAPS 0.7634 0.7467 0.7341 0.7262 0.7172 0.7116 0.7043 5.52%
  QoQ % 2.24% 1.72% 1.09% 1.25% 0.79% 1.04% -
  Horiz. % 108.39% 106.02% 104.23% 103.11% 101.83% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.9350 0.9450 1.4300 0.8800 0.7350 0.6700 0.7000 -
P/RPS 0.68 0.80 1.20 0.95 0.78 0.68 0.71 -2.84%
  QoQ % -15.00% -33.33% 26.32% 21.79% 14.71% -4.23% -
  Horiz. % 95.77% 112.68% 169.01% 133.80% 109.86% 95.77% 100.00%
P/EPS 41.56 51.08 58.61 35.92 41.29 24.28 23.81 45.02%
  QoQ % -18.64% -12.85% 63.17% -13.01% 70.06% 1.97% -
  Horiz. % 174.55% 214.53% 246.16% 150.86% 173.41% 101.97% 100.00%
EY 2.41 1.96 1.71 2.78 2.42 4.12 4.20 -30.97%
  QoQ % 22.96% 14.62% -38.49% 14.88% -41.26% -1.90% -
  Horiz. % 57.38% 46.67% 40.71% 66.19% 57.62% 98.10% 100.00%
DY 1.07 1.06 0.70 1.14 0.00 1.49 1.43 -17.59%
  QoQ % 0.94% 51.43% -38.60% 0.00% 0.00% 4.20% -
  Horiz. % 74.83% 74.13% 48.95% 79.72% 0.00% 104.20% 100.00%
P/NAPS 0.53 0.55 0.85 0.53 0.45 0.41 0.43 14.97%
  QoQ % -3.64% -35.29% 60.38% 17.78% 9.76% -4.65% -
  Horiz. % 123.26% 127.91% 197.67% 123.26% 104.65% 95.35% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 -
Price 0.9400 0.9650 1.3400 1.1100 0.8500 0.7200 0.6700 -
P/RPS 0.68 0.82 1.12 1.20 0.90 0.74 0.68 -
  QoQ % -17.07% -26.79% -6.67% 33.33% 21.62% 8.82% -
  Horiz. % 100.00% 120.59% 164.71% 176.47% 132.35% 108.82% 100.00%
P/EPS 41.78 52.16 54.92 45.31 47.75 26.09 22.79 49.85%
  QoQ % -19.90% -5.03% 21.21% -5.11% 83.02% 14.48% -
  Horiz. % 183.33% 228.87% 240.98% 198.82% 209.52% 114.48% 100.00%
EY 2.39 1.92 1.82 2.21 2.09 3.83 4.39 -33.35%
  QoQ % 24.48% 5.49% -17.65% 5.74% -45.43% -12.76% -
  Horiz. % 54.44% 43.74% 41.46% 50.34% 47.61% 87.24% 100.00%
DY 1.06 1.04 0.75 0.90 0.00 1.39 1.49 -20.32%
  QoQ % 1.92% 38.67% -16.67% 0.00% 0.00% -6.71% -
  Horiz. % 71.14% 69.80% 50.34% 60.40% 0.00% 93.29% 100.00%
P/NAPS 0.54 0.56 0.80 0.67 0.52 0.44 0.42 18.26%
  QoQ % -3.57% -30.00% 19.40% 28.85% 18.18% 4.76% -
  Horiz. % 128.57% 133.33% 190.48% 159.52% 123.81% 104.76% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers