Highlights

[PMBTECH] QoQ Quarter Result on 2016-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 28-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -7.38%    YoY -     -16.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 123,476 100,832 117,111 85,415 94,552 73,952 88,411 24.97%
  QoQ % 22.46% -13.90% 37.11% -9.66% 27.86% -16.35% -
  Horiz. % 139.66% 114.05% 132.46% 96.61% 106.95% 83.65% 100.00%
PBT 3,923 3,072 3,712 3,197 3,244 3,140 2,486 35.58%
  QoQ % 27.70% -17.24% 16.11% -1.45% 3.31% 26.31% -
  Horiz. % 157.80% 123.57% 149.32% 128.60% 130.49% 126.31% 100.00%
Tax -956 -726 -52 -952 -820 -754 -818 10.96%
  QoQ % -31.68% -1,296.15% 94.54% -16.10% -8.75% 7.82% -
  Horiz. % 116.87% 88.75% 6.36% 116.38% 100.24% 92.18% 100.00%
NP 2,967 2,346 3,660 2,245 2,424 2,386 1,668 46.86%
  QoQ % 26.47% -35.90% 63.03% -7.38% 1.59% 43.05% -
  Horiz. % 177.88% 140.65% 219.42% 134.59% 145.32% 143.05% 100.00%
NP to SH 2,967 2,346 3,660 2,245 2,424 2,386 1,668 46.86%
  QoQ % 26.47% -35.90% 63.03% -7.38% 1.59% 43.05% -
  Horiz. % 177.88% 140.65% 219.42% 134.59% 145.32% 143.05% 100.00%
Tax Rate 24.37 % 23.63 % 1.40 % 29.78 % 25.28 % 24.01 % 32.90 % -18.15%
  QoQ % 3.13% 1,587.86% -95.30% 17.80% 5.29% -27.02% -
  Horiz. % 74.07% 71.82% 4.26% 90.52% 76.84% 72.98% 100.00%
Total Cost 120,509 98,486 113,451 83,170 92,128 71,566 86,743 24.53%
  QoQ % 22.36% -13.19% 36.41% -9.72% 28.73% -17.50% -
  Horiz. % 138.93% 113.54% 130.79% 95.88% 106.21% 82.50% 100.00%
Net Worth 155,734 154,960 153,410 147,986 144,820 142,540 144,301 5.22%
  QoQ % 0.50% 1.01% 3.66% 2.19% 1.60% -1.22% -
  Horiz. % 107.92% 107.39% 106.31% 102.55% 100.36% 98.78% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 774 774 774 774 774 774 775 -0.09%
  QoQ % 0.00% 0.00% 0.00% 0.05% -0.03% -0.15% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.82% 99.85% 100.00%
Div Payout % 26.11 % 33.03 % 21.17 % 34.51 % 31.95 % 32.47 % 46.51 % -31.97%
  QoQ % -20.95% 56.02% -38.66% 8.01% -1.60% -30.19% -
  Horiz. % 56.14% 71.02% 45.52% 74.20% 68.69% 69.81% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 155,734 154,960 153,410 147,986 144,820 142,540 144,301 5.22%
  QoQ % 0.50% 1.01% 3.66% 2.19% 1.60% -1.22% -
  Horiz. % 107.92% 107.39% 106.31% 102.55% 100.36% 98.78% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,444 77,467 77,581 -0.09%
  QoQ % 0.00% 0.00% 0.00% 0.05% -0.03% -0.15% -
  Horiz. % 99.87% 99.87% 99.87% 99.87% 99.82% 99.85% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.40 % 2.33 % 3.13 % 2.63 % 2.56 % 3.23 % 1.89 % 17.28%
  QoQ % 3.00% -25.56% 19.01% 2.73% -20.74% 70.90% -
  Horiz. % 126.98% 123.28% 165.61% 139.15% 135.45% 170.90% 100.00%
ROE 1.91 % 1.51 % 2.39 % 1.52 % 1.67 % 1.67 % 1.16 % 39.48%
  QoQ % 26.49% -36.82% 57.24% -8.98% 0.00% 43.97% -
  Horiz. % 164.66% 130.17% 206.03% 131.03% 143.97% 143.97% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 159.36 130.14 151.15 110.24 122.09 95.46 113.96 25.08%
  QoQ % 22.45% -13.90% 37.11% -9.71% 27.90% -16.23% -
  Horiz. % 139.84% 114.20% 132.63% 96.74% 107.13% 83.77% 100.00%
EPS 3.83 3.03 4.72 2.90 3.13 3.08 2.15 47.00%
  QoQ % 26.40% -35.81% 62.76% -7.35% 1.62% 43.26% -
  Horiz. % 178.14% 140.93% 219.53% 134.88% 145.58% 143.26% 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 2.0100 2.0000 1.9800 1.9100 1.8700 1.8400 1.8600 5.31%
  QoQ % 0.50% 1.01% 3.66% 2.14% 1.63% -1.08% -
  Horiz. % 108.06% 107.53% 106.45% 102.69% 100.54% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.65 56.88 66.06 48.18 53.34 41.72 49.87 24.97%
  QoQ % 22.45% -13.90% 37.11% -9.67% 27.85% -16.34% -
  Horiz. % 139.66% 114.06% 132.46% 96.61% 106.96% 83.66% 100.00%
EPS 1.67 1.32 2.06 1.27 1.37 1.35 0.94 46.74%
  QoQ % 26.52% -35.92% 62.20% -7.30% 1.48% 43.62% -
  Horiz. % 177.66% 140.43% 219.15% 135.11% 145.74% 143.62% 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 0.8785 0.8741 0.8654 0.8348 0.8169 0.8041 0.8140 5.22%
  QoQ % 0.50% 1.01% 3.67% 2.19% 1.59% -1.22% -
  Horiz. % 107.92% 107.38% 106.31% 102.56% 100.36% 98.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.3100 1.6500 1.5400 1.3500 1.3600 0.9800 1.0000 -
P/RPS 1.45 1.27 1.02 1.22 1.11 1.03 0.88 39.55%
  QoQ % 14.17% 24.51% -16.39% 9.91% 7.77% 17.05% -
  Horiz. % 164.77% 144.32% 115.91% 138.64% 126.14% 117.05% 100.00%
P/EPS 60.32 54.49 32.60 46.59 43.45 31.82 46.51 18.94%
  QoQ % 10.70% 67.15% -30.03% 7.23% 36.55% -31.58% -
  Horiz. % 129.69% 117.16% 70.09% 100.17% 93.42% 68.42% 100.00%
EY 1.66 1.84 3.07 2.15 2.30 3.14 2.15 -15.85%
  QoQ % -9.78% -40.07% 42.79% -6.52% -26.75% 46.05% -
  Horiz. % 77.21% 85.58% 142.79% 100.00% 106.98% 146.05% 100.00%
DY 0.43 0.61 0.65 0.74 0.74 1.02 1.00 -43.06%
  QoQ % -29.51% -6.15% -12.16% 0.00% -27.45% 2.00% -
  Horiz. % 43.00% 61.00% 65.00% 74.00% 74.00% 102.00% 100.00%
P/NAPS 1.15 0.83 0.78 0.71 0.73 0.53 0.54 65.60%
  QoQ % 38.55% 6.41% 9.86% -2.74% 37.74% -1.85% -
  Horiz. % 212.96% 153.70% 144.44% 131.48% 135.19% 98.15% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 -
Price 2.2600 1.8600 1.6000 1.4700 1.6100 0.9700 0.9500 -
P/RPS 1.42 1.43 1.06 1.33 1.32 1.02 0.83 43.09%
  QoQ % -0.70% 34.91% -20.30% 0.76% 29.41% 22.89% -
  Horiz. % 171.08% 172.29% 127.71% 160.24% 159.04% 122.89% 100.00%
P/EPS 59.02 61.43 33.87 50.73 51.44 31.49 44.19 21.30%
  QoQ % -3.92% 81.37% -33.23% -1.38% 63.35% -28.74% -
  Horiz. % 133.56% 139.01% 76.65% 114.80% 116.41% 71.26% 100.00%
EY 1.69 1.63 2.95 1.97 1.94 3.18 2.26 -17.63%
  QoQ % 3.68% -44.75% 49.75% 1.55% -38.99% 40.71% -
  Horiz. % 74.78% 72.12% 130.53% 87.17% 85.84% 140.71% 100.00%
DY 0.44 0.54 0.62 0.68 0.62 1.03 1.05 -44.03%
  QoQ % -18.52% -12.90% -8.82% 9.68% -39.81% -1.90% -
  Horiz. % 41.90% 51.43% 59.05% 64.76% 59.05% 98.10% 100.00%
P/NAPS 1.12 0.93 0.81 0.77 0.86 0.53 0.51 69.03%
  QoQ % 20.43% 14.81% 5.19% -10.47% 62.26% 3.92% -
  Horiz. % 219.61% 182.35% 158.82% 150.98% 168.63% 103.92% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers