Highlights

[PMBTECH] QoQ Quarter Result on 2012-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     192.23%    YoY -     166.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 67,860 61,537 65,263 70,796 78,273 70,373 74,327 -5.89%
  QoQ % 10.28% -5.71% -7.82% -9.55% 11.23% -5.32% -
  Horiz. % 91.30% 82.79% 87.81% 95.25% 105.31% 94.68% 100.00%
PBT 2,297 2,016 165 6,925 2,942 2,424 9,642 -61.60%
  QoQ % 13.94% 1,121.82% -97.62% 135.38% 21.37% -74.86% -
  Horiz. % 23.82% 20.91% 1.71% 71.82% 30.51% 25.14% 100.00%
Tax -664 -510 122 -873 -871 -689 441 -
  QoQ % -30.20% -518.03% 113.97% -0.23% -26.42% -256.24% -
  Horiz. % -150.57% -115.65% 27.66% -197.96% -197.51% -156.24% 100.00%
NP 1,633 1,506 287 6,052 2,071 1,735 10,083 -70.32%
  QoQ % 8.43% 424.74% -95.26% 192.23% 19.37% -82.79% -
  Horiz. % 16.20% 14.94% 2.85% 60.02% 20.54% 17.21% 100.00%
NP to SH 1,633 1,506 286 6,052 2,071 1,736 10,083 -70.32%
  QoQ % 8.43% 426.57% -95.27% 192.23% 19.30% -82.78% -
  Horiz. % 16.20% 14.94% 2.84% 60.02% 20.54% 17.22% 100.00%
Tax Rate 28.91 % 25.30 % -73.94 % 12.61 % 29.61 % 28.42 % -4.57 % -
  QoQ % 14.27% 134.22% -686.36% -57.41% 4.19% 721.88% -
  Horiz. % -632.60% -553.61% 1,617.94% -275.93% -647.92% -621.88% 100.00%
Total Cost 66,227 60,031 64,976 64,744 76,202 68,638 64,244 2.05%
  QoQ % 10.32% -7.61% 0.36% -15.04% 11.02% 6.84% -
  Horiz. % 103.09% 93.44% 101.14% 100.78% 118.61% 106.84% 100.00%
Net Worth 123,055 120,324 118,264 120,110 115,572 113,925 112,377 6.24%
  QoQ % 2.27% 1.74% -1.54% 3.93% 1.45% 1.38% -
  Horiz. % 109.50% 107.07% 105.24% 106.88% 102.84% 101.38% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 773 - 772 774 775 - 775 -0.09%
  QoQ % 0.00% 0.00% -0.25% -0.10% 0.00% 0.00% -
  Horiz. % 99.86% 0.00% 99.74% 99.99% 100.08% 0.00% 100.00%
Div Payout % 47.39 % - % 270.27 % 12.80 % 37.45 % - % 7.69 % 236.50%
  QoQ % 0.00% 0.00% 2,011.48% -65.82% 0.00% 0.00% -
  Horiz. % 616.25% 0.00% 3,514.56% 166.45% 487.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 123,055 120,324 118,264 120,110 115,572 113,925 112,377 6.24%
  QoQ % 2.27% 1.74% -1.54% 3.93% 1.45% 1.38% -
  Horiz. % 109.50% 107.07% 105.24% 106.88% 102.84% 101.38% 100.00%
NOSH 77,393 77,628 77,297 77,490 77,565 77,499 77,501 -0.09%
  QoQ % -0.30% 0.43% -0.25% -0.10% 0.08% -0.00% -
  Horiz. % 99.86% 100.16% 99.74% 99.99% 100.08% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.41 % 2.45 % 0.44 % 8.55 % 2.65 % 2.47 % 13.57 % -68.44%
  QoQ % -1.63% 456.82% -94.85% 222.64% 7.29% -81.80% -
  Horiz. % 17.76% 18.05% 3.24% 63.01% 19.53% 18.20% 100.00%
ROE 1.33 % 1.25 % 0.24 % 5.04 % 1.79 % 1.52 % 8.97 % -72.02%
  QoQ % 6.40% 420.83% -95.24% 181.56% 17.76% -83.05% -
  Horiz. % 14.83% 13.94% 2.68% 56.19% 19.96% 16.95% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.68 79.27 84.43 91.36 100.91 90.80 95.90 -5.80%
  QoQ % 10.61% -6.11% -7.59% -9.46% 11.13% -5.32% -
  Horiz. % 91.43% 82.66% 88.04% 95.27% 105.22% 94.68% 100.00%
EPS 2.11 1.94 0.37 7.81 2.67 2.24 13.01 -70.29%
  QoQ % 8.76% 424.32% -95.26% 192.51% 19.20% -82.78% -
  Horiz. % 16.22% 14.91% 2.84% 60.03% 20.52% 17.22% 100.00%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.5900 1.5500 1.5300 1.5500 1.4900 1.4700 1.4500 6.34%
  QoQ % 2.58% 1.31% -1.29% 4.03% 1.36% 1.38% -
  Horiz. % 109.66% 106.90% 105.52% 106.90% 102.76% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.28 34.71 36.82 39.94 44.15 39.70 41.93 -5.90%
  QoQ % 10.29% -5.73% -7.81% -9.54% 11.21% -5.32% -
  Horiz. % 91.30% 82.78% 87.81% 95.25% 105.29% 94.68% 100.00%
EPS 0.92 0.85 0.16 3.41 1.17 0.98 5.69 -70.35%
  QoQ % 8.24% 431.25% -95.31% 191.45% 19.39% -82.78% -
  Horiz. % 16.17% 14.94% 2.81% 59.93% 20.56% 17.22% 100.00%
DPS 0.44 0.00 0.44 0.44 0.44 0.00 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.6942 0.6788 0.6671 0.6775 0.6520 0.6427 0.6339 6.25%
  QoQ % 2.27% 1.75% -1.54% 3.91% 1.45% 1.39% -
  Horiz. % 109.51% 107.08% 105.24% 106.88% 102.86% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.7000 0.5600 0.5600 0.5100 0.6000 0.6200 0.4700 -
P/RPS 0.80 0.71 0.66 0.56 0.59 0.68 0.49 38.69%
  QoQ % 12.68% 7.58% 17.86% -5.08% -13.24% 38.78% -
  Horiz. % 163.27% 144.90% 134.69% 114.29% 120.41% 138.78% 100.00%
P/EPS 33.18 28.87 151.35 6.53 22.47 27.68 3.61 339.37%
  QoQ % 14.93% -80.93% 2,217.76% -70.94% -18.82% 666.76% -
  Horiz. % 919.11% 799.72% 4,192.52% 180.89% 622.44% 766.76% 100.00%
EY 3.01 3.46 0.66 15.31 4.45 3.61 27.68 -77.25%
  QoQ % -13.01% 424.24% -95.69% 244.04% 23.27% -86.96% -
  Horiz. % 10.87% 12.50% 2.38% 55.31% 16.08% 13.04% 100.00%
DY 1.43 0.00 1.79 1.96 1.67 0.00 2.13 -23.35%
  QoQ % 0.00% 0.00% -8.67% 17.37% 0.00% 0.00% -
  Horiz. % 67.14% 0.00% 84.04% 92.02% 78.40% 0.00% 100.00%
P/NAPS 0.44 0.36 0.37 0.33 0.40 0.42 0.32 23.68%
  QoQ % 22.22% -2.70% 12.12% -17.50% -4.76% 31.25% -
  Horiz. % 137.50% 112.50% 115.62% 103.13% 125.00% 131.25% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.6300 0.6800 0.5500 0.5500 0.5600 0.6000 0.5000 -
P/RPS 0.72 0.86 0.65 0.60 0.55 0.66 0.52 24.25%
  QoQ % -16.28% 32.31% 8.33% 9.09% -16.67% 26.92% -
  Horiz. % 138.46% 165.38% 125.00% 115.38% 105.77% 126.92% 100.00%
P/EPS 29.86 35.05 148.65 7.04 20.97 26.79 3.84 292.99%
  QoQ % -14.81% -76.42% 2,011.51% -66.43% -21.72% 597.66% -
  Horiz. % 777.60% 912.76% 3,871.09% 183.33% 546.09% 697.66% 100.00%
EY 3.35 2.85 0.67 14.20 4.77 3.73 26.02 -74.53%
  QoQ % 17.54% 325.37% -95.28% 197.69% 27.88% -85.66% -
  Horiz. % 12.87% 10.95% 2.57% 54.57% 18.33% 14.34% 100.00%
DY 1.59 0.00 1.82 1.82 1.79 0.00 2.00 -14.19%
  QoQ % 0.00% 0.00% 0.00% 1.68% 0.00% 0.00% -
  Horiz. % 79.50% 0.00% 91.00% 91.00% 89.50% 0.00% 100.00%
P/NAPS 0.40 0.44 0.36 0.35 0.38 0.41 0.34 11.45%
  QoQ % -9.09% 22.22% 2.86% -7.89% -7.32% 20.59% -
  Horiz. % 117.65% 129.41% 105.88% 102.94% 111.76% 120.59% 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.
 


 

385  274  557  966 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.705+0.05 
 NETX 0.0150.00 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.01 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers