Highlights

[PMBTECH] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     43.58%    YoY -     11.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 85,311 61,401 67,103 55,940 52,583 43,796 54,677 34.63%
  QoQ % 38.94% -8.50% 19.96% 6.38% 20.06% -19.90% -
  Horiz. % 156.03% 112.30% 122.73% 102.31% 96.17% 80.10% 100.00%
PBT 2,217 1,983 2,845 2,722 1,951 1,708 2,665 -11.58%
  QoQ % 11.80% -30.30% 4.52% 39.52% 14.23% -35.91% -
  Horiz. % 83.19% 74.41% 106.75% 102.14% 73.21% 64.09% 100.00%
Tax -527 -532 -361 -699 -542 -430 -393 21.67%
  QoQ % 0.94% -47.37% 48.35% -28.97% -26.05% -9.41% -
  Horiz. % 134.10% 135.37% 91.86% 177.86% 137.91% 109.41% 100.00%
NP 1,690 1,451 2,484 2,023 1,409 1,278 2,272 -17.95%
  QoQ % 16.47% -41.59% 22.79% 43.58% 10.25% -43.75% -
  Horiz. % 74.38% 63.86% 109.33% 89.04% 62.02% 56.25% 100.00%
NP to SH 1,690 1,451 2,485 2,023 1,409 1,278 2,273 -17.97%
  QoQ % 16.47% -41.61% 22.84% 43.58% 10.25% -43.77% -
  Horiz. % 74.35% 63.84% 109.33% 89.00% 61.99% 56.23% 100.00%
Tax Rate 23.77 % 26.83 % 12.69 % 25.68 % 27.78 % 25.18 % 14.75 % 37.57%
  QoQ % -11.41% 111.43% -50.58% -7.56% 10.33% 70.71% -
  Horiz. % 161.15% 181.90% 86.03% 174.10% 188.34% 170.71% 100.00%
Total Cost 83,621 59,950 64,619 53,917 51,174 42,518 52,405 36.67%
  QoQ % 39.48% -7.23% 19.85% 5.36% 20.36% -18.87% -
  Horiz. % 159.57% 114.40% 123.31% 102.89% 97.65% 81.13% 100.00%
Net Worth 99,229 98,543 97,542 94,561 95,223 93,720 93,867 3.78%
  QoQ % 0.70% 1.03% 3.15% -0.70% 1.60% -0.16% -
  Horiz. % 105.71% 104.98% 103.91% 100.74% 101.44% 99.84% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 581 - 580 - 580 - 581 -0.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.93% 0.00% 99.79% 0.00% 99.79% 0.00% 100.00%
Div Payout % 34.40 % - % 23.36 % - % 41.21 % - % 25.60 % 21.84%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.38% 0.00% 91.25% 0.00% 160.98% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 99,229 98,543 97,542 94,561 95,223 93,720 93,867 3.78%
  QoQ % 0.70% 1.03% 3.15% -0.70% 1.60% -0.16% -
  Horiz. % 105.71% 104.98% 103.91% 100.74% 101.44% 99.84% 100.00%
NOSH 77,522 77,593 77,414 77,509 77,417 77,454 77,576 -0.05%
  QoQ % -0.09% 0.23% -0.12% 0.12% -0.05% -0.16% -
  Horiz. % 99.93% 100.02% 99.79% 99.91% 99.79% 99.84% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.98 % 2.36 % 3.70 % 3.62 % 2.68 % 2.92 % 4.16 % -39.12%
  QoQ % -16.10% -36.22% 2.21% 35.07% -8.22% -29.81% -
  Horiz. % 47.60% 56.73% 88.94% 87.02% 64.42% 70.19% 100.00%
ROE 1.70 % 1.47 % 2.55 % 2.14 % 1.48 % 1.36 % 2.42 % -21.03%
  QoQ % 15.65% -42.35% 19.16% 44.59% 8.82% -43.80% -
  Horiz. % 70.25% 60.74% 105.37% 88.43% 61.16% 56.20% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.05 79.13 86.68 72.17 67.92 56.54 70.48 34.70%
  QoQ % 39.07% -8.71% 20.11% 6.26% 20.13% -19.78% -
  Horiz. % 156.14% 112.27% 122.99% 102.40% 96.37% 80.22% 100.00%
EPS 2.18 1.87 3.21 2.61 1.82 1.65 2.93 -17.94%
  QoQ % 16.58% -41.74% 22.99% 43.41% 10.30% -43.69% -
  Horiz. % 74.40% 63.82% 109.56% 89.08% 62.12% 56.31% 100.00%
DPS 0.75 0.00 0.75 0.00 0.75 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.2800 1.2700 1.2600 1.2200 1.2300 1.2100 1.2100 3.83%
  QoQ % 0.79% 0.79% 3.28% -0.81% 1.65% 0.00% -
  Horiz. % 105.79% 104.96% 104.13% 100.83% 101.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.50 29.15 31.86 26.56 24.96 20.79 25.96 34.62%
  QoQ % 38.94% -8.51% 19.95% 6.41% 20.06% -19.92% -
  Horiz. % 156.01% 112.29% 122.73% 102.31% 96.15% 80.08% 100.00%
EPS 0.80 0.69 1.18 0.96 0.67 0.61 1.08 -18.18%
  QoQ % 15.94% -41.53% 22.92% 43.28% 9.84% -43.52% -
  Horiz. % 74.07% 63.89% 109.26% 88.89% 62.04% 56.48% 100.00%
DPS 0.28 0.00 0.28 0.00 0.28 0.00 0.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.4711 0.4678 0.4631 0.4489 0.4521 0.4449 0.4456 3.79%
  QoQ % 0.71% 1.01% 3.16% -0.71% 1.62% -0.16% -
  Horiz. % 105.72% 104.98% 103.93% 100.74% 101.46% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.5800 0.5800 0.7800 0.5000 0.6900 0.4500 0.5500 -
P/RPS 0.53 0.73 0.90 0.69 1.02 0.80 0.78 -22.77%
  QoQ % -27.40% -18.89% 30.43% -32.35% 27.50% 2.56% -
  Horiz. % 67.95% 93.59% 115.38% 88.46% 130.77% 102.56% 100.00%
P/EPS 26.61 31.02 24.30 19.16 37.91 27.27 18.77 26.28%
  QoQ % -14.22% 27.65% 26.83% -49.46% 39.02% 45.29% -
  Horiz. % 141.77% 165.26% 129.46% 102.08% 201.97% 145.29% 100.00%
EY 3.76 3.22 4.12 5.22 2.64 3.67 5.33 -20.81%
  QoQ % 16.77% -21.84% -21.07% 97.73% -28.07% -31.14% -
  Horiz. % 70.54% 60.41% 77.30% 97.94% 49.53% 68.86% 100.00%
DY 1.29 0.00 0.96 0.00 1.09 0.00 1.36 -3.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.85% 0.00% 70.59% 0.00% 80.15% 0.00% 100.00%
P/NAPS 0.45 0.46 0.62 0.41 0.56 0.37 0.45 -
  QoQ % -2.17% -25.81% 51.22% -26.79% 51.35% -17.78% -
  Horiz. % 100.00% 102.22% 137.78% 91.11% 124.44% 82.22% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 25/02/10 -
Price 0.4600 0.5500 0.6000 0.6200 0.5000 0.4500 0.4500 -
P/RPS 0.42 0.70 0.69 0.86 0.74 0.80 0.64 -24.54%
  QoQ % -40.00% 1.45% -19.77% 16.22% -7.50% 25.00% -
  Horiz. % 65.62% 109.38% 107.81% 134.38% 115.62% 125.00% 100.00%
P/EPS 21.10 29.41 18.69 23.75 27.47 27.27 15.36 23.65%
  QoQ % -28.26% 57.36% -21.31% -13.54% 0.73% 77.54% -
  Horiz. % 137.37% 191.47% 121.68% 154.62% 178.84% 177.54% 100.00%
EY 4.74 3.40 5.35 4.21 3.64 3.67 6.51 -19.11%
  QoQ % 39.41% -36.45% 27.08% 15.66% -0.82% -43.63% -
  Horiz. % 72.81% 52.23% 82.18% 64.67% 55.91% 56.37% 100.00%
DY 1.63 0.00 1.25 0.00 1.50 0.00 1.67 -1.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.60% 0.00% 74.85% 0.00% 89.82% 0.00% 100.00%
P/NAPS 0.36 0.43 0.48 0.51 0.41 0.37 0.37 -1.81%
  QoQ % -16.28% -10.42% -5.88% 24.39% 10.81% 0.00% -
  Horiz. % 97.30% 116.22% 129.73% 137.84% 110.81% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers