Highlights

[PMBTECH] QoQ Quarter Result on 2010-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     22.84%    YoY -     9.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 88,754 85,311 61,401 67,103 55,940 52,583 43,796 60.07%
  QoQ % 4.04% 38.94% -8.50% 19.96% 6.38% 20.06% -
  Horiz. % 202.65% 194.79% 140.20% 153.22% 127.73% 120.06% 100.00%
PBT 3,081 2,217 1,983 2,845 2,722 1,951 1,708 48.13%
  QoQ % 38.97% 11.80% -30.30% 4.52% 39.52% 14.23% -
  Horiz. % 180.39% 129.80% 116.10% 166.57% 159.37% 114.23% 100.00%
Tax -809 -527 -532 -361 -699 -542 -430 52.34%
  QoQ % -53.51% 0.94% -47.37% 48.35% -28.97% -26.05% -
  Horiz. % 188.14% 122.56% 123.72% 83.95% 162.56% 126.05% 100.00%
NP 2,272 1,690 1,451 2,484 2,023 1,409 1,278 46.70%
  QoQ % 34.44% 16.47% -41.59% 22.79% 43.58% 10.25% -
  Horiz. % 177.78% 132.24% 113.54% 194.37% 158.29% 110.25% 100.00%
NP to SH 2,272 1,690 1,451 2,485 2,023 1,409 1,278 46.70%
  QoQ % 34.44% 16.47% -41.61% 22.84% 43.58% 10.25% -
  Horiz. % 177.78% 132.24% 113.54% 194.44% 158.29% 110.25% 100.00%
Tax Rate 26.26 % 23.77 % 26.83 % 12.69 % 25.68 % 27.78 % 25.18 % 2.84%
  QoQ % 10.48% -11.41% 111.43% -50.58% -7.56% 10.33% -
  Horiz. % 104.29% 94.40% 106.55% 50.40% 101.99% 110.33% 100.00%
Total Cost 86,482 83,621 59,950 64,619 53,917 51,174 42,518 60.47%
  QoQ % 3.42% 39.48% -7.23% 19.85% 5.36% 20.36% -
  Horiz. % 203.40% 196.67% 141.00% 151.98% 126.81% 120.36% 100.00%
Net Worth 102,356 99,229 98,543 97,542 94,561 95,223 93,720 6.05%
  QoQ % 3.15% 0.70% 1.03% 3.15% -0.70% 1.60% -
  Horiz. % 109.22% 105.88% 105.15% 104.08% 100.90% 101.60% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 581 - 580 - 580 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.14% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 34.40 % - % 23.36 % - % 41.21 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.47% 0.00% 56.69% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 102,356 99,229 98,543 97,542 94,561 95,223 93,720 6.05%
  QoQ % 3.15% 0.70% 1.03% 3.15% -0.70% 1.60% -
  Horiz. % 109.22% 105.88% 105.15% 104.08% 100.90% 101.60% 100.00%
NOSH 77,542 77,522 77,593 77,414 77,509 77,417 77,454 0.08%
  QoQ % 0.03% -0.09% 0.23% -0.12% 0.12% -0.05% -
  Horiz. % 100.11% 100.09% 100.18% 99.95% 100.07% 99.95% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.56 % 1.98 % 2.36 % 3.70 % 3.62 % 2.68 % 2.92 % -8.39%
  QoQ % 29.29% -16.10% -36.22% 2.21% 35.07% -8.22% -
  Horiz. % 87.67% 67.81% 80.82% 126.71% 123.97% 91.78% 100.00%
ROE 2.22 % 1.70 % 1.47 % 2.55 % 2.14 % 1.48 % 1.36 % 38.59%
  QoQ % 30.59% 15.65% -42.35% 19.16% 44.59% 8.82% -
  Horiz. % 163.24% 125.00% 108.09% 187.50% 157.35% 108.82% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 114.46 110.05 79.13 86.68 72.17 67.92 56.54 59.96%
  QoQ % 4.01% 39.07% -8.71% 20.11% 6.26% 20.13% -
  Horiz. % 202.44% 194.64% 139.95% 153.31% 127.64% 120.13% 100.00%
EPS 2.93 2.18 1.87 3.21 2.61 1.82 1.65 46.59%
  QoQ % 34.40% 16.58% -41.74% 22.99% 43.41% 10.30% -
  Horiz. % 177.58% 132.12% 113.33% 194.55% 158.18% 110.30% 100.00%
DPS 0.00 0.75 0.00 0.75 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 1.3200 1.2800 1.2700 1.2600 1.2200 1.2300 1.2100 5.97%
  QoQ % 3.13% 0.79% 0.79% 3.28% -0.81% 1.65% -
  Horiz. % 109.09% 105.79% 104.96% 104.13% 100.83% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.07 48.12 34.64 37.85 31.56 29.66 24.71 60.06%
  QoQ % 4.05% 38.91% -8.48% 19.93% 6.41% 20.03% -
  Horiz. % 202.63% 194.74% 140.19% 153.18% 127.72% 120.03% 100.00%
EPS 1.28 0.95 0.82 1.40 1.14 0.79 0.72 46.70%
  QoQ % 34.74% 15.85% -41.43% 22.81% 44.30% 9.72% -
  Horiz. % 177.78% 131.94% 113.89% 194.44% 158.33% 109.72% 100.00%
DPS 0.00 0.33 0.00 0.33 0.00 0.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.5774 0.5598 0.5559 0.5502 0.5334 0.5372 0.5287 6.04%
  QoQ % 3.14% 0.70% 1.04% 3.15% -0.71% 1.61% -
  Horiz. % 109.21% 105.88% 105.14% 104.07% 100.89% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4400 0.5800 0.5800 0.7800 0.5000 0.6900 0.4500 -
P/RPS 0.38 0.53 0.73 0.90 0.69 1.02 0.80 -39.09%
  QoQ % -28.30% -27.40% -18.89% 30.43% -32.35% 27.50% -
  Horiz. % 47.50% 66.25% 91.25% 112.50% 86.25% 127.50% 100.00%
P/EPS 15.02 26.61 31.02 24.30 19.16 37.91 27.27 -32.78%
  QoQ % -43.56% -14.22% 27.65% 26.83% -49.46% 39.02% -
  Horiz. % 55.08% 97.58% 113.75% 89.11% 70.26% 139.02% 100.00%
EY 6.66 3.76 3.22 4.12 5.22 2.64 3.67 48.72%
  QoQ % 77.13% 16.77% -21.84% -21.07% 97.73% -28.07% -
  Horiz. % 181.47% 102.45% 87.74% 112.26% 142.23% 71.93% 100.00%
DY 0.00 1.29 0.00 0.96 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.35% 0.00% 88.07% 0.00% 100.00% -
P/NAPS 0.33 0.45 0.46 0.62 0.41 0.56 0.37 -7.34%
  QoQ % -26.67% -2.17% -25.81% 51.22% -26.79% 51.35% -
  Horiz. % 89.19% 121.62% 124.32% 167.57% 110.81% 151.35% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 -
Price 0.5100 0.4600 0.5500 0.6000 0.6200 0.5000 0.4500 -
P/RPS 0.45 0.42 0.70 0.69 0.86 0.74 0.80 -31.83%
  QoQ % 7.14% -40.00% 1.45% -19.77% 16.22% -7.50% -
  Horiz. % 56.25% 52.50% 87.50% 86.25% 107.50% 92.50% 100.00%
P/EPS 17.41 21.10 29.41 18.69 23.75 27.47 27.27 -25.84%
  QoQ % -17.49% -28.26% 57.36% -21.31% -13.54% 0.73% -
  Horiz. % 63.84% 77.37% 107.85% 68.54% 87.09% 100.73% 100.00%
EY 5.75 4.74 3.40 5.35 4.21 3.64 3.67 34.86%
  QoQ % 21.31% 39.41% -36.45% 27.08% 15.66% -0.82% -
  Horiz. % 156.68% 129.16% 92.64% 145.78% 114.71% 99.18% 100.00%
DY 0.00 1.63 0.00 1.25 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.67% 0.00% 83.33% 0.00% 100.00% -
P/NAPS 0.39 0.36 0.43 0.48 0.51 0.41 0.37 3.57%
  QoQ % 8.33% -16.28% -10.42% -5.88% 24.39% 10.81% -
  Horiz. % 105.41% 97.30% 116.22% 129.73% 137.84% 110.81% 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