Highlights

[PMBTECH] QoQ Quarter Result on 2017-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     26.47%    YoY -     22.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 114,146 145,673 127,486 123,476 100,832 117,111 85,415 21.35%
  QoQ % -21.64% 14.27% 3.25% 22.46% -13.90% 37.11% -
  Horiz. % 133.64% 170.55% 149.25% 144.56% 118.05% 137.11% 100.00%
PBT 2,666 4,223 3,205 3,923 3,072 3,712 3,197 -11.41%
  QoQ % -36.87% 31.76% -18.30% 27.70% -17.24% 16.11% -
  Horiz. % 83.39% 132.09% 100.25% 122.71% 96.09% 116.11% 100.00%
Tax -662 -1,578 -755 -956 -726 -52 -952 -21.53%
  QoQ % 58.05% -109.01% 21.03% -31.68% -1,296.15% 94.54% -
  Horiz. % 69.54% 165.76% 79.31% 100.42% 76.26% 5.46% 100.00%
NP 2,004 2,645 2,450 2,967 2,346 3,660 2,245 -7.30%
  QoQ % -24.23% 7.96% -17.43% 26.47% -35.90% 63.03% -
  Horiz. % 89.27% 117.82% 109.13% 132.16% 104.50% 163.03% 100.00%
NP to SH 2,004 2,645 2,450 2,967 2,346 3,660 2,245 -7.30%
  QoQ % -24.23% 7.96% -17.43% 26.47% -35.90% 63.03% -
  Horiz. % 89.27% 117.82% 109.13% 132.16% 104.50% 163.03% 100.00%
Tax Rate 24.83 % 37.37 % 23.56 % 24.37 % 23.63 % 1.40 % 29.78 % -11.42%
  QoQ % -33.56% 58.62% -3.32% 3.13% 1,587.86% -95.30% -
  Horiz. % 83.38% 125.49% 79.11% 81.83% 79.35% 4.70% 100.00%
Total Cost 112,142 143,028 125,036 120,509 98,486 113,451 83,170 22.07%
  QoQ % -21.59% 14.39% 3.76% 22.36% -13.19% 36.41% -
  Horiz. % 134.83% 171.97% 150.34% 144.89% 118.42% 136.41% 100.00%
Net Worth 156,509 156,509 156,509 155,734 154,960 153,410 147,986 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 774 774 774 774 774 774 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % 29.29 % 31.62 % 26.11 % 33.03 % 21.17 % 34.51 % -
  QoQ % 0.00% -7.37% 21.10% -20.95% 56.02% -38.66% -
  Horiz. % 0.00% 84.87% 91.63% 75.66% 95.71% 61.34% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 156,509 156,509 156,509 155,734 154,960 153,410 147,986 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,480 77,480 77,480 -
  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%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.76 % 1.82 % 1.92 % 2.40 % 2.33 % 3.13 % 2.63 % -23.51%
  QoQ % -3.30% -5.21% -20.00% 3.00% -25.56% 19.01% -
  Horiz. % 66.92% 69.20% 73.00% 91.25% 88.59% 119.01% 100.00%
ROE 1.28 % 1.69 % 1.57 % 1.91 % 1.51 % 2.39 % 1.52 % -10.83%
  QoQ % -24.26% 7.64% -17.80% 26.49% -36.82% 57.24% -
  Horiz. % 84.21% 111.18% 103.29% 125.66% 99.34% 157.24% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 147.32 188.01 164.54 159.36 130.14 151.15 110.24 21.35%
  QoQ % -21.64% 14.26% 3.25% 22.45% -13.90% 37.11% -
  Horiz. % 133.64% 170.55% 149.26% 144.56% 118.05% 137.11% 100.00%
EPS 2.59 3.41 3.16 3.83 3.03 4.72 2.90 -7.27%
  QoQ % -24.05% 7.91% -17.49% 26.40% -35.81% 62.76% -
  Horiz. % 89.31% 117.59% 108.97% 132.07% 104.48% 162.76% 100.00%
DPS 0.00 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. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0200 2.0200 2.0200 2.0100 2.0000 1.9800 1.9100 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.39 82.18 71.92 69.65 56.88 66.06 48.18 21.35%
  QoQ % -21.65% 14.27% 3.26% 22.45% -13.90% 37.11% -
  Horiz. % 133.64% 170.57% 149.27% 144.56% 118.06% 137.11% 100.00%
EPS 1.13 1.49 1.38 1.67 1.32 2.06 1.27 -7.50%
  QoQ % -24.16% 7.97% -17.37% 26.52% -35.92% 62.20% -
  Horiz. % 88.98% 117.32% 108.66% 131.50% 103.94% 162.20% 100.00%
DPS 0.00 0.44 0.44 0.44 0.44 0.44 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8829 0.8829 0.8829 0.8785 0.8741 0.8654 0.8348 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.67% -
  Horiz. % 105.76% 105.76% 105.76% 105.23% 104.71% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.0000 4.2500 2.9000 2.3100 1.6500 1.5400 1.3500 -
P/RPS 2.72 2.26 1.76 1.45 1.27 1.02 1.22 70.75%
  QoQ % 20.35% 28.41% 21.38% 14.17% 24.51% -16.39% -
  Horiz. % 222.95% 185.25% 144.26% 118.85% 104.10% 83.61% 100.00%
P/EPS 154.65 124.50 91.71 60.32 54.49 32.60 46.59 122.68%
  QoQ % 24.22% 35.75% 52.04% 10.70% 67.15% -30.03% -
  Horiz. % 331.94% 267.22% 196.84% 129.47% 116.96% 69.97% 100.00%
EY 0.65 0.80 1.09 1.66 1.84 3.07 2.15 -54.99%
  QoQ % -18.75% -26.61% -34.34% -9.78% -40.07% 42.79% -
  Horiz. % 30.23% 37.21% 50.70% 77.21% 85.58% 142.79% 100.00%
DY 0.00 0.24 0.34 0.43 0.61 0.65 0.74 -
  QoQ % 0.00% -29.41% -20.93% -29.51% -6.15% -12.16% -
  Horiz. % 0.00% 32.43% 45.95% 58.11% 82.43% 87.84% 100.00%
P/NAPS 1.98 2.10 1.44 1.15 0.83 0.78 0.71 98.25%
  QoQ % -5.71% 45.83% 25.22% 38.55% 6.41% 9.86% -
  Horiz. % 278.87% 295.77% 202.82% 161.97% 116.90% 109.86% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 -
Price 3.1200 4.3600 4.4500 2.2600 1.8600 1.6000 1.4700 -
P/RPS 2.12 2.32 2.70 1.42 1.43 1.06 1.33 36.49%
  QoQ % -8.62% -14.07% 90.14% -0.70% 34.91% -20.30% -
  Horiz. % 159.40% 174.44% 203.01% 106.77% 107.52% 79.70% 100.00%
P/EPS 120.63 127.72 140.73 59.02 61.43 33.87 50.73 78.25%
  QoQ % -5.55% -9.24% 138.44% -3.92% 81.37% -33.23% -
  Horiz. % 237.79% 251.76% 277.41% 116.34% 121.09% 66.77% 100.00%
EY 0.83 0.78 0.71 1.69 1.63 2.95 1.97 -43.83%
  QoQ % 6.41% 9.86% -57.99% 3.68% -44.75% 49.75% -
  Horiz. % 42.13% 39.59% 36.04% 85.79% 82.74% 149.75% 100.00%
DY 0.00 0.23 0.22 0.44 0.54 0.62 0.68 -
  QoQ % 0.00% 4.55% -50.00% -18.52% -12.90% -8.82% -
  Horiz. % 0.00% 33.82% 32.35% 64.71% 79.41% 91.18% 100.00%
P/NAPS 1.54 2.16 2.20 1.12 0.93 0.81 0.77 58.81%
  QoQ % -28.70% -1.82% 96.43% 20.43% 14.81% 5.19% -
  Horiz. % 200.00% 280.52% 285.71% 145.45% 120.78% 105.19% 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.
 


 

229  437  547  933 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 NETX 0.0150.00 
 SAPNRG 0.305-0.005 
 SUMATEC 0.035+0.005 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.065+0.01 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
Partners & Brokers