Highlights

[PMBTECH] QoQ Quarter Result on 2011-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     343.79%    YoY -     305.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 70,796 78,273 70,373 74,327 88,754 85,311 61,401 9.93%
  QoQ % -9.55% 11.23% -5.32% -16.26% 4.04% 38.94% -
  Horiz. % 115.30% 127.48% 114.61% 121.05% 144.55% 138.94% 100.00%
PBT 6,925 2,942 2,424 9,642 3,081 2,217 1,983 129.65%
  QoQ % 135.38% 21.37% -74.86% 212.95% 38.97% 11.80% -
  Horiz. % 349.22% 148.36% 122.24% 486.23% 155.37% 111.80% 100.00%
Tax -873 -871 -689 441 -809 -527 -532 39.00%
  QoQ % -0.23% -26.42% -256.24% 154.51% -53.51% 0.94% -
  Horiz. % 164.10% 163.72% 129.51% -82.89% 152.07% 99.06% 100.00%
NP 6,052 2,071 1,735 10,083 2,272 1,690 1,451 158.44%
  QoQ % 192.23% 19.37% -82.79% 343.79% 34.44% 16.47% -
  Horiz. % 417.09% 142.73% 119.57% 694.90% 156.58% 116.47% 100.00%
NP to SH 6,052 2,071 1,736 10,083 2,272 1,690 1,451 158.44%
  QoQ % 192.23% 19.30% -82.78% 343.79% 34.44% 16.47% -
  Horiz. % 417.09% 142.73% 119.64% 694.90% 156.58% 116.47% 100.00%
Tax Rate 12.61 % 29.61 % 28.42 % -4.57 % 26.26 % 23.77 % 26.83 % -39.47%
  QoQ % -57.41% 4.19% 721.88% -117.40% 10.48% -11.41% -
  Horiz. % 47.00% 110.36% 105.93% -17.03% 97.88% 88.59% 100.00%
Total Cost 64,744 76,202 68,638 64,244 86,482 83,621 59,950 5.25%
  QoQ % -15.04% 11.02% 6.84% -25.71% 3.42% 39.48% -
  Horiz. % 108.00% 127.11% 114.49% 107.16% 144.26% 139.48% 100.00%
Net Worth 120,110 115,572 113,925 112,377 102,356 99,229 98,543 14.06%
  QoQ % 3.93% 1.45% 1.38% 9.79% 3.15% 0.70% -
  Horiz. % 121.88% 117.28% 115.61% 114.04% 103.87% 100.70% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 774 775 - 775 - 581 - -
  QoQ % -0.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.28% 133.41% 0.00% 133.30% 0.00% 100.00% -
Div Payout % 12.80 % 37.45 % - % 7.69 % - % 34.40 % - % -
  QoQ % -65.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.21% 108.87% 0.00% 22.35% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,110 115,572 113,925 112,377 102,356 99,229 98,543 14.06%
  QoQ % 3.93% 1.45% 1.38% 9.79% 3.15% 0.70% -
  Horiz. % 121.88% 117.28% 115.61% 114.04% 103.87% 100.70% 100.00%
NOSH 77,490 77,565 77,499 77,501 77,542 77,522 77,593 -0.09%
  QoQ % -0.10% 0.08% -0.00% -0.05% 0.03% -0.09% -
  Horiz. % 99.87% 99.96% 99.88% 99.88% 99.93% 99.91% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.55 % 2.65 % 2.47 % 13.57 % 2.56 % 1.98 % 2.36 % 135.33%
  QoQ % 222.64% 7.29% -81.80% 430.08% 29.29% -16.10% -
  Horiz. % 362.29% 112.29% 104.66% 575.00% 108.47% 83.90% 100.00%
ROE 5.04 % 1.79 % 1.52 % 8.97 % 2.22 % 1.70 % 1.47 % 126.86%
  QoQ % 181.56% 17.76% -83.05% 304.05% 30.59% 15.65% -
  Horiz. % 342.86% 121.77% 103.40% 610.20% 151.02% 115.65% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 91.36 100.91 90.80 95.90 114.46 110.05 79.13 10.03%
  QoQ % -9.46% 11.13% -5.32% -16.22% 4.01% 39.07% -
  Horiz. % 115.46% 127.52% 114.75% 121.19% 144.65% 139.07% 100.00%
EPS 7.81 2.67 2.24 13.01 2.93 2.18 1.87 158.67%
  QoQ % 192.51% 19.20% -82.78% 344.03% 34.40% 16.58% -
  Horiz. % 417.65% 142.78% 119.79% 695.72% 156.68% 116.58% 100.00%
DPS 1.00 1.00 0.00 1.00 0.00 0.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 0.00% 133.33% 0.00% 100.00% -
NAPS 1.5500 1.4900 1.4700 1.4500 1.3200 1.2800 1.2700 14.16%
  QoQ % 4.03% 1.36% 1.38% 9.85% 3.13% 0.79% -
  Horiz. % 122.05% 117.32% 115.75% 114.17% 103.94% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.94 44.15 39.70 41.93 50.07 48.12 34.64 9.93%
  QoQ % -9.54% 11.21% -5.32% -16.26% 4.05% 38.91% -
  Horiz. % 115.30% 127.45% 114.61% 121.05% 144.54% 138.91% 100.00%
EPS 3.41 1.17 0.98 5.69 1.28 0.95 0.82 157.93%
  QoQ % 191.45% 19.39% -82.78% 344.53% 34.74% 15.85% -
  Horiz. % 415.85% 142.68% 119.51% 693.90% 156.10% 115.85% 100.00%
DPS 0.44 0.44 0.00 0.44 0.00 0.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 0.00% 133.33% 0.00% 100.00% -
NAPS 0.6775 0.6520 0.6427 0.6339 0.5774 0.5598 0.5559 14.06%
  QoQ % 3.91% 1.45% 1.39% 9.79% 3.14% 0.70% -
  Horiz. % 121.87% 117.29% 115.61% 114.03% 103.87% 100.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.5100 0.6000 0.6200 0.4700 0.4400 0.5800 0.5800 -
P/RPS 0.56 0.59 0.68 0.49 0.38 0.53 0.73 -16.16%
  QoQ % -5.08% -13.24% 38.78% 28.95% -28.30% -27.40% -
  Horiz. % 76.71% 80.82% 93.15% 67.12% 52.05% 72.60% 100.00%
P/EPS 6.53 22.47 27.68 3.61 15.02 26.61 31.02 -64.51%
  QoQ % -70.94% -18.82% 666.76% -75.97% -43.56% -14.22% -
  Horiz. % 21.05% 72.44% 89.23% 11.64% 48.42% 85.78% 100.00%
EY 15.31 4.45 3.61 27.68 6.66 3.76 3.22 181.95%
  QoQ % 244.04% 23.27% -86.96% 315.62% 77.13% 16.77% -
  Horiz. % 475.47% 138.20% 112.11% 859.63% 206.83% 116.77% 100.00%
DY 1.96 1.67 0.00 2.13 0.00 1.29 0.00 -
  QoQ % 17.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.94% 129.46% 0.00% 165.12% 0.00% 100.00% -
P/NAPS 0.33 0.40 0.42 0.32 0.33 0.45 0.46 -19.81%
  QoQ % -17.50% -4.76% 31.25% -3.03% -26.67% -2.17% -
  Horiz. % 71.74% 86.96% 91.30% 69.57% 71.74% 97.83% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 0.5500 0.5600 0.6000 0.5000 0.5100 0.4600 0.5500 -
P/RPS 0.60 0.55 0.66 0.52 0.45 0.42 0.70 -9.74%
  QoQ % 9.09% -16.67% 26.92% 15.56% 7.14% -40.00% -
  Horiz. % 85.71% 78.57% 94.29% 74.29% 64.29% 60.00% 100.00%
P/EPS 7.04 20.97 26.79 3.84 17.41 21.10 29.41 -61.35%
  QoQ % -66.43% -21.72% 597.66% -77.94% -17.49% -28.26% -
  Horiz. % 23.94% 71.30% 91.09% 13.06% 59.20% 71.74% 100.00%
EY 14.20 4.77 3.73 26.02 5.75 4.74 3.40 158.67%
  QoQ % 197.69% 27.88% -85.66% 352.52% 21.31% 39.41% -
  Horiz. % 417.65% 140.29% 109.71% 765.29% 169.12% 139.41% 100.00%
DY 1.82 1.79 0.00 2.00 0.00 1.63 0.00 -
  QoQ % 1.68% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.66% 109.82% 0.00% 122.70% 0.00% 100.00% -
P/NAPS 0.35 0.38 0.41 0.34 0.39 0.36 0.43 -12.79%
  QoQ % -7.89% -7.32% 20.59% -12.82% 8.33% -16.28% -
  Horiz. % 81.40% 88.37% 95.35% 79.07% 90.70% 83.72% 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  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers