Highlights

[PMBTECH] QoQ Quarter Result on 2014-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -0.53%    YoY -     -17.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 112,097 107,034 91,634 92,279 71,677 72,980 75,802 29.89%
  QoQ % 4.73% 16.81% -0.70% 28.74% -1.79% -3.72% -
  Horiz. % 147.88% 141.20% 120.89% 121.74% 94.56% 96.28% 100.00%
PBT 2,157 2,332 1,967 2,690 2,551 1,929 3,199 -23.16%
  QoQ % -7.50% 18.56% -26.88% 5.45% 32.24% -39.70% -
  Horiz. % 67.43% 72.90% 61.49% 84.09% 79.74% 60.30% 100.00%
Tax -538 -592 -535 -800 -651 -549 -1,063 -36.57%
  QoQ % 9.12% -10.65% 33.12% -22.89% -18.58% 48.35% -
  Horiz. % 50.61% 55.69% 50.33% 75.26% 61.24% 51.65% 100.00%
NP 1,619 1,740 1,432 1,890 1,900 1,380 2,136 -16.91%
  QoQ % -6.95% 21.51% -24.23% -0.53% 37.68% -35.39% -
  Horiz. % 75.80% 81.46% 67.04% 88.48% 88.95% 64.61% 100.00%
NP to SH 1,619 1,740 1,432 1,890 1,900 1,380 2,136 -16.91%
  QoQ % -6.95% 21.51% -24.23% -0.53% 37.68% -35.39% -
  Horiz. % 75.80% 81.46% 67.04% 88.48% 88.95% 64.61% 100.00%
Tax Rate 24.94 % 25.39 % 27.20 % 29.74 % 25.52 % 28.46 % 33.23 % -17.46%
  QoQ % -1.77% -6.65% -8.54% 16.54% -10.33% -14.35% -
  Horiz. % 75.05% 76.41% 81.85% 89.50% 76.80% 85.65% 100.00%
Total Cost 110,478 105,294 90,202 90,389 69,777 71,600 73,666 31.12%
  QoQ % 4.92% 16.73% -0.21% 29.54% -2.55% -2.80% -
  Horiz. % 149.97% 142.93% 122.45% 122.70% 94.72% 97.20% 100.00%
Net Worth 137,111 135,333 132,363 130,131 128,734 127,146 126,147 5.73%
  QoQ % 1.31% 2.24% 1.72% 1.08% 1.25% 0.79% -
  Horiz. % 108.69% 107.28% 104.93% 103.16% 102.05% 100.79% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 774 773 774 774 775 - 773 0.06%
  QoQ % 0.17% -0.09% -0.07% -0.12% 0.00% 0.00% -
  Horiz. % 100.09% 99.93% 100.02% 100.09% 100.21% 0.00% 100.00%
Div Payout % 47.85 % 44.44 % 54.05 % 40.98 % 40.82 % - % 36.23 % 20.44%
  QoQ % 7.67% -17.78% 31.89% 0.39% 0.00% 0.00% -
  Horiz. % 132.07% 122.66% 149.19% 113.11% 112.67% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 137,111 135,333 132,363 130,131 128,734 127,146 126,147 5.73%
  QoQ % 1.31% 2.24% 1.72% 1.08% 1.25% 0.79% -
  Horiz. % 108.69% 107.28% 104.93% 103.16% 102.05% 100.79% 100.00%
NOSH 77,464 77,333 77,405 77,459 77,551 77,528 77,391 0.06%
  QoQ % 0.17% -0.09% -0.07% -0.12% 0.03% 0.18% -
  Horiz. % 100.09% 99.93% 100.02% 100.09% 100.21% 100.18% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.44 % 1.63 % 1.56 % 2.05 % 2.65 % 1.89 % 2.82 % -36.19%
  QoQ % -11.66% 4.49% -23.90% -22.64% 40.21% -32.98% -
  Horiz. % 51.06% 57.80% 55.32% 72.70% 93.97% 67.02% 100.00%
ROE 1.18 % 1.29 % 1.08 % 1.45 % 1.48 % 1.09 % 1.69 % -21.35%
  QoQ % -8.53% 19.44% -25.52% -2.03% 35.78% -35.50% -
  Horiz. % 69.82% 76.33% 63.91% 85.80% 87.57% 64.50% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 144.71 138.41 118.38 119.13 92.43 94.13 97.95 29.81%
  QoQ % 4.55% 16.92% -0.63% 28.89% -1.81% -3.90% -
  Horiz. % 147.74% 141.31% 120.86% 121.62% 94.36% 96.10% 100.00%
EPS 2.09 2.25 1.85 2.44 2.45 1.78 2.76 -16.96%
  QoQ % -7.11% 21.62% -24.18% -0.41% 37.64% -35.51% -
  Horiz. % 75.72% 81.52% 67.03% 88.41% 88.77% 64.49% 100.00%
DPS 1.00 1.00 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% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.7700 1.7500 1.7100 1.6800 1.6600 1.6400 1.6300 5.66%
  QoQ % 1.14% 2.34% 1.79% 1.20% 1.22% 0.61% -
  Horiz. % 108.59% 107.36% 104.91% 103.07% 101.84% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 63.23 60.38 51.69 52.06 40.43 41.17 42.76 29.89%
  QoQ % 4.72% 16.81% -0.71% 28.77% -1.80% -3.72% -
  Horiz. % 147.87% 141.21% 120.88% 121.75% 94.55% 96.28% 100.00%
EPS 0.91 0.98 0.81 1.07 1.07 0.78 1.20 -16.88%
  QoQ % -7.14% 20.99% -24.30% 0.00% 37.18% -35.00% -
  Horiz. % 75.83% 81.67% 67.50% 89.17% 89.17% 65.00% 100.00%
DPS 0.44 0.44 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% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.7735 0.7634 0.7467 0.7341 0.7262 0.7172 0.7116 5.73%
  QoQ % 1.32% 2.24% 1.72% 1.09% 1.25% 0.79% -
  Horiz. % 108.70% 107.28% 104.93% 103.16% 102.05% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.9250 0.9350 0.9450 1.4300 0.8800 0.7350 0.6700 -
P/RPS 0.64 0.68 0.80 1.20 0.95 0.78 0.68 -3.97%
  QoQ % -5.88% -15.00% -33.33% 26.32% 21.79% 14.71% -
  Horiz. % 94.12% 100.00% 117.65% 176.47% 139.71% 114.71% 100.00%
P/EPS 44.26 41.56 51.08 58.61 35.92 41.29 24.28 49.39%
  QoQ % 6.50% -18.64% -12.85% 63.17% -13.01% 70.06% -
  Horiz. % 182.29% 171.17% 210.38% 241.39% 147.94% 170.06% 100.00%
EY 2.26 2.41 1.96 1.71 2.78 2.42 4.12 -33.06%
  QoQ % -6.22% 22.96% 14.62% -38.49% 14.88% -41.26% -
  Horiz. % 54.85% 58.50% 47.57% 41.50% 67.48% 58.74% 100.00%
DY 1.08 1.07 1.06 0.70 1.14 0.00 1.49 -19.36%
  QoQ % 0.93% 0.94% 51.43% -38.60% 0.00% 0.00% -
  Horiz. % 72.48% 71.81% 71.14% 46.98% 76.51% 0.00% 100.00%
P/NAPS 0.52 0.53 0.55 0.85 0.53 0.45 0.41 17.22%
  QoQ % -1.89% -3.64% -35.29% 60.38% 17.78% 9.76% -
  Horiz. % 126.83% 129.27% 134.15% 207.32% 129.27% 109.76% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 -
Price 0.9000 0.9400 0.9650 1.3400 1.1100 0.8500 0.7200 -
P/RPS 0.62 0.68 0.82 1.12 1.20 0.90 0.74 -11.16%
  QoQ % -8.82% -17.07% -26.79% -6.67% 33.33% 21.62% -
  Horiz. % 83.78% 91.89% 110.81% 151.35% 162.16% 121.62% 100.00%
P/EPS 43.06 41.78 52.16 54.92 45.31 47.75 26.09 39.79%
  QoQ % 3.06% -19.90% -5.03% 21.21% -5.11% 83.02% -
  Horiz. % 165.04% 160.14% 199.92% 210.50% 173.67% 183.02% 100.00%
EY 2.32 2.39 1.92 1.82 2.21 2.09 3.83 -28.47%
  QoQ % -2.93% 24.48% 5.49% -17.65% 5.74% -45.43% -
  Horiz. % 60.57% 62.40% 50.13% 47.52% 57.70% 54.57% 100.00%
DY 1.11 1.06 1.04 0.75 0.90 0.00 1.39 -13.96%
  QoQ % 4.72% 1.92% 38.67% -16.67% 0.00% 0.00% -
  Horiz. % 79.86% 76.26% 74.82% 53.96% 64.75% 0.00% 100.00%
P/NAPS 0.51 0.54 0.56 0.80 0.67 0.52 0.44 10.37%
  QoQ % -5.56% -3.57% -30.00% 19.40% 28.85% 18.18% -
  Horiz. % 115.91% 122.73% 127.27% 181.82% 152.27% 118.18% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers