Highlights

[PMBTECH] QoQ Quarter Result on 2018-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     79.74%    YoY -     21.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 96,769 53,216 125,606 151,797 114,146 145,673 127,486 -16.80%
  QoQ % 81.84% -57.63% -17.25% 32.98% -21.64% 14.27% -
  Horiz. % 75.91% 41.74% 98.53% 119.07% 89.54% 114.27% 100.00%
PBT 2,187 4,232 2,529 4,710 2,666 4,223 3,205 -22.51%
  QoQ % -48.32% 67.34% -46.31% 76.67% -36.87% 31.76% -
  Horiz. % 68.24% 132.04% 78.91% 146.96% 83.18% 131.76% 100.00%
Tax -525 -2,144 -904 -1,108 -662 -1,578 -755 -21.53%
  QoQ % 75.51% -137.17% 18.41% -67.37% 58.05% -109.01% -
  Horiz. % 69.54% 283.97% 119.74% 146.75% 87.68% 209.01% 100.00%
NP 1,662 2,088 1,625 3,602 2,004 2,645 2,450 -22.81%
  QoQ % -20.40% 28.49% -54.89% 79.74% -24.23% 7.96% -
  Horiz. % 67.84% 85.22% 66.33% 147.02% 81.80% 107.96% 100.00%
NP to SH 1,662 2,088 1,625 3,602 2,004 2,645 2,450 -22.81%
  QoQ % -20.40% 28.49% -54.89% 79.74% -24.23% 7.96% -
  Horiz. % 67.84% 85.22% 66.33% 147.02% 81.80% 107.96% 100.00%
Tax Rate 24.01 % 50.66 % 35.75 % 23.52 % 24.83 % 37.37 % 23.56 % 1.27%
  QoQ % -52.61% 41.71% 52.00% -5.28% -33.56% 58.62% -
  Horiz. % 101.91% 215.03% 151.74% 99.83% 105.39% 158.62% 100.00%
Total Cost 95,107 51,128 123,981 148,195 112,142 143,028 125,036 -16.69%
  QoQ % 86.02% -58.76% -16.34% 32.15% -21.59% 14.39% -
  Horiz. % 76.06% 40.89% 99.16% 118.52% 89.69% 114.39% 100.00%
Net Worth 357,004 356,988 352,521 161,095 156,509 156,509 156,509 73.37%
  QoQ % 0.00% 1.27% 118.83% 2.93% 0.00% 0.00% -
  Horiz. % 228.10% 228.09% 225.24% 102.93% 100.00% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,565 - 1,549 - 774 774 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 202.08% 0.00% 199.92% 0.00% 100.00% 100.00%
Div Payout % - % 74.99 % - % 43.00 % - % 29.29 % 31.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.37% -
  Horiz. % 0.00% 237.16% 0.00% 135.99% 0.00% 92.63% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 357,004 356,988 352,521 161,095 156,509 156,509 156,509 73.37%
  QoQ % 0.00% 1.27% 118.83% 2.93% 0.00% 0.00% -
  Horiz. % 228.10% 228.09% 225.24% 102.93% 100.00% 100.00% 100.00%
NOSH 156,581 156,574 155,296 154,900 77,480 77,480 77,480 59.91%
  QoQ % 0.00% 0.82% 0.26% 99.92% 0.00% 0.00% -
  Horiz. % 202.09% 202.08% 200.43% 199.92% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.72 % 3.92 % 1.29 % 2.37 % 1.76 % 1.82 % 1.92 % -7.08%
  QoQ % -56.12% 203.88% -45.57% 34.66% -3.30% -5.21% -
  Horiz. % 89.58% 204.17% 67.19% 123.44% 91.67% 94.79% 100.00%
ROE 0.47 % 0.58 % 0.46 % 2.24 % 1.28 % 1.69 % 1.57 % -55.28%
  QoQ % -18.97% 26.09% -79.46% 75.00% -24.26% 7.64% -
  Horiz. % 29.94% 36.94% 29.30% 142.68% 81.53% 107.64% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 61.80 33.99 80.88 98.00 147.32 188.01 164.54 -47.97%
  QoQ % 81.82% -57.97% -17.47% -33.48% -21.64% 14.26% -
  Horiz. % 37.56% 20.66% 49.16% 59.56% 89.53% 114.26% 100.00%
EPS 1.06 1.33 1.05 2.32 2.59 3.41 3.16 -51.75%
  QoQ % -20.30% 26.67% -54.74% -10.42% -24.05% 7.91% -
  Horiz. % 33.54% 42.09% 33.23% 73.42% 81.96% 107.91% 100.00%
DPS 0.00 1.00 0.00 1.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% 100.00%
NAPS 2.2800 2.2800 2.2700 1.0400 2.0200 2.0200 2.0200 8.41%
  QoQ % 0.00% 0.44% 118.27% -48.51% 0.00% 0.00% -
  Horiz. % 112.87% 112.87% 112.38% 51.49% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 54.59 30.02 70.86 85.63 64.39 82.18 71.92 -16.80%
  QoQ % 81.85% -57.63% -17.25% 32.99% -21.65% 14.27% -
  Horiz. % 75.90% 41.74% 98.53% 119.06% 89.53% 114.27% 100.00%
EPS 0.94 1.18 0.92 2.03 1.13 1.49 1.38 -22.60%
  QoQ % -20.34% 28.26% -54.68% 79.65% -24.16% 7.97% -
  Horiz. % 68.12% 85.51% 66.67% 147.10% 81.88% 107.97% 100.00%
DPS 0.00 0.88 0.00 0.87 0.00 0.44 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 197.73% 0.00% 100.00% 100.00%
NAPS 2.0139 2.0138 1.9886 0.9088 0.8829 0.8829 0.8829 73.37%
  QoQ % 0.00% 1.27% 118.82% 2.93% 0.00% 0.00% -
  Horiz. % 228.10% 228.09% 225.24% 102.93% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.3500 3.5700 3.2400 2.7700 4.0000 4.2500 2.9000 -
P/RPS 5.42 10.50 4.01 2.83 2.72 2.26 1.76 111.81%
  QoQ % -48.38% 161.85% 41.70% 4.04% 20.35% 28.41% -
  Horiz. % 307.95% 596.59% 227.84% 160.80% 154.55% 128.41% 100.00%
P/EPS 315.61 267.71 309.64 119.12 154.65 124.50 91.71 128.11%
  QoQ % 17.89% -13.54% 159.94% -22.97% 24.22% 35.75% -
  Horiz. % 344.14% 291.91% 337.63% 129.89% 168.63% 135.75% 100.00%
EY 0.32 0.37 0.32 0.84 0.65 0.80 1.09 -55.86%
  QoQ % -13.51% 15.63% -61.90% 29.23% -18.75% -26.61% -
  Horiz. % 29.36% 33.94% 29.36% 77.06% 59.63% 73.39% 100.00%
DY 0.00 0.28 0.00 0.36 0.00 0.24 0.34 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.41% -
  Horiz. % 0.00% 82.35% 0.00% 105.88% 0.00% 70.59% 100.00%
P/NAPS 1.47 1.57 1.43 2.66 1.98 2.10 1.44 1.39%
  QoQ % -6.37% 9.79% -46.24% 34.34% -5.71% 45.83% -
  Horiz. % 102.08% 109.03% 99.31% 184.72% 137.50% 145.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 -
Price 3.1500 3.2000 3.4500 3.3000 3.1200 4.3600 4.4500 -
P/RPS 5.10 9.42 4.27 3.37 2.12 2.32 2.70 52.86%
  QoQ % -45.86% 120.61% 26.71% 58.96% -8.62% -14.07% -
  Horiz. % 188.89% 348.89% 158.15% 124.81% 78.52% 85.93% 100.00%
P/EPS 296.77 239.96 329.71 141.91 120.63 127.72 140.73 64.52%
  QoQ % 23.67% -27.22% 132.34% 17.64% -5.55% -9.24% -
  Horiz. % 210.88% 170.51% 234.29% 100.84% 85.72% 90.76% 100.00%
EY 0.34 0.42 0.30 0.70 0.83 0.78 0.71 -38.82%
  QoQ % -19.05% 40.00% -57.14% -15.66% 6.41% 9.86% -
  Horiz. % 47.89% 59.15% 42.25% 98.59% 116.90% 109.86% 100.00%
DY 0.00 0.31 0.00 0.30 0.00 0.23 0.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.55% -
  Horiz. % 0.00% 140.91% 0.00% 136.36% 0.00% 104.55% 100.00%
P/NAPS 1.38 1.40 1.52 3.17 1.54 2.16 2.20 -26.74%
  QoQ % -1.43% -7.89% -52.05% 105.84% -28.70% -1.82% -
  Horiz. % 62.73% 63.64% 69.09% 144.09% 70.00% 98.18% 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.
 


 

335  164  560  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