Highlights

[PMBTECH] QoQ Quarter Result on 2015-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 12-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -6.95%    YoY -     -14.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 73,952 88,411 126,751 112,097 107,034 91,634 92,279 -13.71%
  QoQ % -16.35% -30.25% 13.07% 4.73% 16.81% -0.70% -
  Horiz. % 80.14% 95.81% 137.36% 121.48% 115.99% 99.30% 100.00%
PBT 3,140 2,486 3,581 2,157 2,332 1,967 2,690 10.85%
  QoQ % 26.31% -30.58% 66.02% -7.50% 18.56% -26.88% -
  Horiz. % 116.73% 92.42% 133.12% 80.19% 86.69% 73.12% 100.00%
Tax -754 -818 -887 -538 -592 -535 -800 -3.87%
  QoQ % 7.82% 7.78% -64.87% 9.12% -10.65% 33.12% -
  Horiz. % 94.25% 102.25% 110.88% 67.25% 74.00% 66.88% 100.00%
NP 2,386 1,668 2,694 1,619 1,740 1,432 1,890 16.79%
  QoQ % 43.05% -38.08% 66.40% -6.95% 21.51% -24.23% -
  Horiz. % 126.24% 88.25% 142.54% 85.66% 92.06% 75.77% 100.00%
NP to SH 2,386 1,668 2,694 1,619 1,740 1,432 1,890 16.79%
  QoQ % 43.05% -38.08% 66.40% -6.95% 21.51% -24.23% -
  Horiz. % 126.24% 88.25% 142.54% 85.66% 92.06% 75.77% 100.00%
Tax Rate 24.01 % 32.90 % 24.77 % 24.94 % 25.39 % 27.20 % 29.74 % -13.29%
  QoQ % -27.02% 32.82% -0.68% -1.77% -6.65% -8.54% -
  Horiz. % 80.73% 110.63% 83.29% 83.86% 85.37% 91.46% 100.00%
Total Cost 71,566 86,743 124,057 110,478 105,294 90,202 90,389 -14.40%
  QoQ % -17.50% -30.08% 12.29% 4.92% 16.73% -0.21% -
  Horiz. % 79.18% 95.97% 137.25% 122.23% 116.49% 99.79% 100.00%
Net Worth 142,540 144,301 144,763 137,111 135,333 132,363 130,131 6.25%
  QoQ % -1.22% -0.32% 5.58% 1.31% 2.24% 1.72% -
  Horiz. % 109.54% 110.89% 111.24% 105.36% 104.00% 101.72% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 774 775 774 774 773 774 774 0.01%
  QoQ % -0.15% 0.22% -0.07% 0.17% -0.09% -0.07% -
  Horiz. % 100.01% 100.16% 99.94% 100.01% 99.84% 99.93% 100.00%
Div Payout % 32.47 % 46.51 % 28.74 % 47.85 % 44.44 % 54.05 % 40.98 % -14.36%
  QoQ % -30.19% 61.83% -39.94% 7.67% -17.78% 31.89% -
  Horiz. % 79.23% 113.49% 70.13% 116.76% 108.44% 131.89% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 142,540 144,301 144,763 137,111 135,333 132,363 130,131 6.25%
  QoQ % -1.22% -0.32% 5.58% 1.31% 2.24% 1.72% -
  Horiz. % 109.54% 110.89% 111.24% 105.36% 104.00% 101.72% 100.00%
NOSH 77,467 77,581 77,413 77,464 77,333 77,405 77,459 0.01%
  QoQ % -0.15% 0.22% -0.06% 0.17% -0.09% -0.07% -
  Horiz. % 100.01% 100.16% 99.94% 100.01% 99.84% 99.93% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.23 % 1.89 % 2.13 % 1.44 % 1.63 % 1.56 % 2.05 % 35.37%
  QoQ % 70.90% -11.27% 47.92% -11.66% 4.49% -23.90% -
  Horiz. % 157.56% 92.20% 103.90% 70.24% 79.51% 76.10% 100.00%
ROE 1.67 % 1.16 % 1.86 % 1.18 % 1.29 % 1.08 % 1.45 % 9.87%
  QoQ % 43.97% -37.63% 57.63% -8.53% 19.44% -25.52% -
  Horiz. % 115.17% 80.00% 128.28% 81.38% 88.97% 74.48% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 95.46 113.96 163.73 144.71 138.41 118.38 119.13 -13.72%
  QoQ % -16.23% -30.40% 13.14% 4.55% 16.92% -0.63% -
  Horiz. % 80.13% 95.66% 137.44% 121.47% 116.18% 99.37% 100.00%
EPS 3.08 2.15 3.48 2.09 2.25 1.85 2.44 16.78%
  QoQ % 43.26% -38.22% 66.51% -7.11% 21.62% -24.18% -
  Horiz. % 126.23% 88.11% 142.62% 85.66% 92.21% 75.82% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 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% 100.00% 100.00% 100.00%
NAPS 1.8400 1.8600 1.8700 1.7700 1.7500 1.7100 1.6800 6.25%
  QoQ % -1.08% -0.53% 5.65% 1.14% 2.34% 1.79% -
  Horiz. % 109.52% 110.71% 111.31% 105.36% 104.17% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.28 42.18 60.47 53.48 51.07 43.72 44.03 -13.72%
  QoQ % -16.36% -30.25% 13.07% 4.72% 16.81% -0.70% -
  Horiz. % 80.13% 95.80% 137.34% 121.46% 115.99% 99.30% 100.00%
EPS 1.14 0.80 1.29 0.77 0.83 0.68 0.90 17.05%
  QoQ % 42.50% -37.98% 67.53% -7.23% 22.06% -24.44% -
  Horiz. % 126.67% 88.89% 143.33% 85.56% 92.22% 75.56% 100.00%
DPS 0.37 0.37 0.37 0.37 0.37 0.37 0.37 -
  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 0.6801 0.6885 0.6907 0.6542 0.6457 0.6315 0.6209 6.25%
  QoQ % -1.22% -0.32% 5.58% 1.32% 2.25% 1.71% -
  Horiz. % 109.53% 110.89% 111.24% 105.36% 103.99% 101.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.9800 1.0000 0.9550 0.9250 0.9350 0.9450 1.4300 -
P/RPS 1.03 0.88 0.58 0.64 0.68 0.80 1.20 -9.67%
  QoQ % 17.05% 51.72% -9.38% -5.88% -15.00% -33.33% -
  Horiz. % 85.83% 73.33% 48.33% 53.33% 56.67% 66.67% 100.00%
P/EPS 31.82 46.51 27.44 44.26 41.56 51.08 58.61 -33.42%
  QoQ % -31.58% 69.50% -38.00% 6.50% -18.64% -12.85% -
  Horiz. % 54.29% 79.36% 46.82% 75.52% 70.91% 87.15% 100.00%
EY 3.14 2.15 3.64 2.26 2.41 1.96 1.71 49.90%
  QoQ % 46.05% -40.93% 61.06% -6.22% 22.96% 14.62% -
  Horiz. % 183.63% 125.73% 212.87% 132.16% 140.94% 114.62% 100.00%
DY 1.02 1.00 1.05 1.08 1.07 1.06 0.70 28.50%
  QoQ % 2.00% -4.76% -2.78% 0.93% 0.94% 51.43% -
  Horiz. % 145.71% 142.86% 150.00% 154.29% 152.86% 151.43% 100.00%
P/NAPS 0.53 0.54 0.51 0.52 0.53 0.55 0.85 -26.99%
  QoQ % -1.85% 5.88% -1.92% -1.89% -3.64% -35.29% -
  Horiz. % 62.35% 63.53% 60.00% 61.18% 62.35% 64.71% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 -
Price 0.9700 0.9500 0.9500 0.9000 0.9400 0.9650 1.3400 -
P/RPS 1.02 0.83 0.58 0.62 0.68 0.82 1.12 -6.04%
  QoQ % 22.89% 43.10% -6.45% -8.82% -17.07% -26.79% -
  Horiz. % 91.07% 74.11% 51.79% 55.36% 60.71% 73.21% 100.00%
P/EPS 31.49 44.19 27.30 43.06 41.78 52.16 54.92 -30.96%
  QoQ % -28.74% 61.87% -36.60% 3.06% -19.90% -5.03% -
  Horiz. % 57.34% 80.46% 49.71% 78.40% 76.07% 94.97% 100.00%
EY 3.18 2.26 3.66 2.32 2.39 1.92 1.82 45.02%
  QoQ % 40.71% -38.25% 57.76% -2.93% 24.48% 5.49% -
  Horiz. % 174.73% 124.18% 201.10% 127.47% 131.32% 105.49% 100.00%
DY 1.03 1.05 1.05 1.11 1.06 1.04 0.75 23.53%
  QoQ % -1.90% 0.00% -5.41% 4.72% 1.92% 38.67% -
  Horiz. % 137.33% 140.00% 140.00% 148.00% 141.33% 138.67% 100.00%
P/NAPS 0.53 0.51 0.51 0.51 0.54 0.56 0.80 -23.98%
  QoQ % 3.92% 0.00% 0.00% -5.56% -3.57% -30.00% -
  Horiz. % 66.25% 63.75% 63.75% 63.75% 67.50% 70.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers