Highlights

[PMBTECH] QoQ Quarter Result on 2015-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     66.40%    YoY -     42.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 94,552 73,952 88,411 126,751 112,097 107,034 91,634 2.11%
  QoQ % 27.86% -16.35% -30.25% 13.07% 4.73% 16.81% -
  Horiz. % 103.18% 80.70% 96.48% 138.32% 122.33% 116.81% 100.00%
PBT 3,244 3,140 2,486 3,581 2,157 2,332 1,967 39.63%
  QoQ % 3.31% 26.31% -30.58% 66.02% -7.50% 18.56% -
  Horiz. % 164.92% 159.63% 126.39% 182.05% 109.66% 118.56% 100.00%
Tax -820 -754 -818 -887 -538 -592 -535 32.97%
  QoQ % -8.75% 7.82% 7.78% -64.87% 9.12% -10.65% -
  Horiz. % 153.27% 140.93% 152.90% 165.79% 100.56% 110.65% 100.00%
NP 2,424 2,386 1,668 2,694 1,619 1,740 1,432 42.08%
  QoQ % 1.59% 43.05% -38.08% 66.40% -6.95% 21.51% -
  Horiz. % 169.27% 166.62% 116.48% 188.13% 113.06% 121.51% 100.00%
NP to SH 2,424 2,386 1,668 2,694 1,619 1,740 1,432 42.08%
  QoQ % 1.59% 43.05% -38.08% 66.40% -6.95% 21.51% -
  Horiz. % 169.27% 166.62% 116.48% 188.13% 113.06% 121.51% 100.00%
Tax Rate 25.28 % 24.01 % 32.90 % 24.77 % 24.94 % 25.39 % 27.20 % -4.77%
  QoQ % 5.29% -27.02% 32.82% -0.68% -1.77% -6.65% -
  Horiz. % 92.94% 88.27% 120.96% 91.07% 91.69% 93.35% 100.00%
Total Cost 92,128 71,566 86,743 124,057 110,478 105,294 90,202 1.42%
  QoQ % 28.73% -17.50% -30.08% 12.29% 4.92% 16.73% -
  Horiz. % 102.14% 79.34% 96.17% 137.53% 122.48% 116.73% 100.00%
Net Worth 144,820 142,540 144,301 144,763 137,111 135,333 132,363 6.19%
  QoQ % 1.60% -1.22% -0.32% 5.58% 1.31% 2.24% -
  Horiz. % 109.41% 107.69% 109.02% 109.37% 103.59% 102.24% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 774 774 775 774 774 773 774 0.03%
  QoQ % -0.03% -0.15% 0.22% -0.07% 0.17% -0.09% -
  Horiz. % 100.05% 100.08% 100.23% 100.01% 100.08% 99.91% 100.00%
Div Payout % 31.95 % 32.47 % 46.51 % 28.74 % 47.85 % 44.44 % 54.05 % -29.59%
  QoQ % -1.60% -30.19% 61.83% -39.94% 7.67% -17.78% -
  Horiz. % 59.11% 60.07% 86.05% 53.17% 88.53% 82.22% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 144,820 142,540 144,301 144,763 137,111 135,333 132,363 6.19%
  QoQ % 1.60% -1.22% -0.32% 5.58% 1.31% 2.24% -
  Horiz. % 109.41% 107.69% 109.02% 109.37% 103.59% 102.24% 100.00%
NOSH 77,444 77,467 77,581 77,413 77,464 77,333 77,405 0.03%
  QoQ % -0.03% -0.15% 0.22% -0.06% 0.17% -0.09% -
  Horiz. % 100.05% 100.08% 100.23% 100.01% 100.08% 99.91% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.56 % 3.23 % 1.89 % 2.13 % 1.44 % 1.63 % 1.56 % 39.17%
  QoQ % -20.74% 70.90% -11.27% 47.92% -11.66% 4.49% -
  Horiz. % 164.10% 207.05% 121.15% 136.54% 92.31% 104.49% 100.00%
ROE 1.67 % 1.67 % 1.16 % 1.86 % 1.18 % 1.29 % 1.08 % 33.76%
  QoQ % 0.00% 43.97% -37.63% 57.63% -8.53% 19.44% -
  Horiz. % 154.63% 154.63% 107.41% 172.22% 109.26% 119.44% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 122.09 95.46 113.96 163.73 144.71 138.41 118.38 2.08%
  QoQ % 27.90% -16.23% -30.40% 13.14% 4.55% 16.92% -
  Horiz. % 103.13% 80.64% 96.27% 138.31% 122.24% 116.92% 100.00%
EPS 3.13 3.08 2.15 3.48 2.09 2.25 1.85 42.03%
  QoQ % 1.62% 43.26% -38.22% 66.51% -7.11% 21.62% -
  Horiz. % 169.19% 166.49% 116.22% 188.11% 112.97% 121.62% 100.00%
DPS 1.00 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. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8700 1.8400 1.8600 1.8700 1.7700 1.7500 1.7100 6.15%
  QoQ % 1.63% -1.08% -0.53% 5.65% 1.14% 2.34% -
  Horiz. % 109.36% 107.60% 108.77% 109.36% 103.51% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.34 41.72 49.87 71.50 63.23 60.38 51.69 2.12%
  QoQ % 27.85% -16.34% -30.25% 13.08% 4.72% 16.81% -
  Horiz. % 103.19% 80.71% 96.48% 138.32% 122.33% 116.81% 100.00%
EPS 1.37 1.35 0.94 1.52 0.91 0.98 0.81 42.00%
  QoQ % 1.48% 43.62% -38.16% 67.03% -7.14% 20.99% -
  Horiz. % 169.14% 166.67% 116.05% 187.65% 112.35% 120.99% 100.00%
DPS 0.44 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. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8169 0.8041 0.8140 0.8166 0.7735 0.7634 0.7467 6.18%
  QoQ % 1.59% -1.22% -0.32% 5.57% 1.32% 2.24% -
  Horiz. % 109.40% 107.69% 109.01% 109.36% 103.59% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.3600 0.9800 1.0000 0.9550 0.9250 0.9350 0.9450 -
P/RPS 1.11 1.03 0.88 0.58 0.64 0.68 0.80 24.43%
  QoQ % 7.77% 17.05% 51.72% -9.38% -5.88% -15.00% -
  Horiz. % 138.75% 128.75% 110.00% 72.50% 80.00% 85.00% 100.00%
P/EPS 43.45 31.82 46.51 27.44 44.26 41.56 51.08 -10.23%
  QoQ % 36.55% -31.58% 69.50% -38.00% 6.50% -18.64% -
  Horiz. % 85.06% 62.29% 91.05% 53.72% 86.65% 81.36% 100.00%
EY 2.30 3.14 2.15 3.64 2.26 2.41 1.96 11.26%
  QoQ % -26.75% 46.05% -40.93% 61.06% -6.22% 22.96% -
  Horiz. % 117.35% 160.20% 109.69% 185.71% 115.31% 122.96% 100.00%
DY 0.74 1.02 1.00 1.05 1.08 1.07 1.06 -21.32%
  QoQ % -27.45% 2.00% -4.76% -2.78% 0.93% 0.94% -
  Horiz. % 69.81% 96.23% 94.34% 99.06% 101.89% 100.94% 100.00%
P/NAPS 0.73 0.53 0.54 0.51 0.52 0.53 0.55 20.79%
  QoQ % 37.74% -1.85% 5.88% -1.92% -1.89% -3.64% -
  Horiz. % 132.73% 96.36% 98.18% 92.73% 94.55% 96.36% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 -
Price 1.6100 0.9700 0.9500 0.9500 0.9000 0.9400 0.9650 -
P/RPS 1.32 1.02 0.83 0.58 0.62 0.68 0.82 37.39%
  QoQ % 29.41% 22.89% 43.10% -6.45% -8.82% -17.07% -
  Horiz. % 160.98% 124.39% 101.22% 70.73% 75.61% 82.93% 100.00%
P/EPS 51.44 31.49 44.19 27.30 43.06 41.78 52.16 -0.92%
  QoQ % 63.35% -28.74% 61.87% -36.60% 3.06% -19.90% -
  Horiz. % 98.62% 60.37% 84.72% 52.34% 82.55% 80.10% 100.00%
EY 1.94 3.18 2.26 3.66 2.32 2.39 1.92 0.69%
  QoQ % -38.99% 40.71% -38.25% 57.76% -2.93% 24.48% -
  Horiz. % 101.04% 165.63% 117.71% 190.63% 120.83% 124.48% 100.00%
DY 0.62 1.03 1.05 1.05 1.11 1.06 1.04 -29.19%
  QoQ % -39.81% -1.90% 0.00% -5.41% 4.72% 1.92% -
  Horiz. % 59.62% 99.04% 100.96% 100.96% 106.73% 101.92% 100.00%
P/NAPS 0.86 0.53 0.51 0.51 0.51 0.54 0.56 33.14%
  QoQ % 62.26% 3.92% 0.00% 0.00% -5.56% -3.57% -
  Horiz. % 153.57% 94.64% 91.07% 91.07% 91.07% 96.43% 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.
 


 

179  182  491  1330 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.715+0.06 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.28+0.01 
 ISTONE 0.2050.00 
 VSOLAR 0.230.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
 KNM-WB 0.265-0.01 
Partners & Brokers