Highlights

[PMBTECH] QoQ Quarter Result on 2012-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -95.27%    YoY -     -97.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,684 67,860 61,537 65,263 70,796 78,273 70,373 5.89%
  QoQ % 13.00% 10.28% -5.71% -7.82% -9.55% 11.23% -
  Horiz. % 108.97% 96.43% 87.44% 92.74% 100.60% 111.23% 100.00%
PBT 2,973 2,297 2,016 165 6,925 2,942 2,424 14.57%
  QoQ % 29.43% 13.94% 1,121.82% -97.62% 135.38% 21.37% -
  Horiz. % 122.65% 94.76% 83.17% 6.81% 285.68% 121.37% 100.00%
Tax -693 -664 -510 122 -873 -871 -689 0.39%
  QoQ % -4.37% -30.20% -518.03% 113.97% -0.23% -26.42% -
  Horiz. % 100.58% 96.37% 74.02% -17.71% 126.71% 126.42% 100.00%
NP 2,280 1,633 1,506 287 6,052 2,071 1,735 19.95%
  QoQ % 39.62% 8.43% 424.74% -95.26% 192.23% 19.37% -
  Horiz. % 131.41% 94.12% 86.80% 16.54% 348.82% 119.37% 100.00%
NP to SH 2,280 1,633 1,506 286 6,052 2,071 1,736 19.91%
  QoQ % 39.62% 8.43% 426.57% -95.27% 192.23% 19.30% -
  Horiz. % 131.34% 94.07% 86.75% 16.47% 348.62% 119.30% 100.00%
Tax Rate 23.31 % 28.91 % 25.30 % -73.94 % 12.61 % 29.61 % 28.42 % -12.37%
  QoQ % -19.37% 14.27% 134.22% -686.36% -57.41% 4.19% -
  Horiz. % 82.02% 101.72% 89.02% -260.17% 44.37% 104.19% 100.00%
Total Cost 74,404 66,227 60,031 64,976 64,744 76,202 68,638 5.52%
  QoQ % 12.35% 10.32% -7.61% 0.36% -15.04% 11.02% -
  Horiz. % 108.40% 96.49% 87.46% 94.66% 94.33% 111.02% 100.00%
Net Worth 124,857 123,055 120,324 118,264 120,110 115,572 113,925 6.29%
  QoQ % 1.46% 2.27% 1.74% -1.54% 3.93% 1.45% -
  Horiz. % 109.60% 108.01% 105.62% 103.81% 105.43% 101.45% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 775 773 - 772 774 775 - -
  QoQ % 0.20% 0.00% 0.00% -0.25% -0.10% 0.00% -
  Horiz. % 99.98% 99.78% 0.00% 99.65% 99.90% 100.00% -
Div Payout % 34.01 % 47.39 % - % 270.27 % 12.80 % 37.45 % - % -
  QoQ % -28.23% 0.00% 0.00% 2,011.48% -65.82% 0.00% -
  Horiz. % 90.81% 126.54% 0.00% 721.68% 34.18% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,857 123,055 120,324 118,264 120,110 115,572 113,925 6.29%
  QoQ % 1.46% 2.27% 1.74% -1.54% 3.93% 1.45% -
  Horiz. % 109.60% 108.01% 105.62% 103.81% 105.43% 101.45% 100.00%
NOSH 77,551 77,393 77,628 77,297 77,490 77,565 77,499 0.04%
  QoQ % 0.20% -0.30% 0.43% -0.25% -0.10% 0.08% -
  Horiz. % 100.07% 99.86% 100.17% 99.74% 99.99% 100.08% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.97 % 2.41 % 2.45 % 0.44 % 8.55 % 2.65 % 2.47 % 13.06%
  QoQ % 23.24% -1.63% 456.82% -94.85% 222.64% 7.29% -
  Horiz. % 120.24% 97.57% 99.19% 17.81% 346.15% 107.29% 100.00%
ROE 1.83 % 1.33 % 1.25 % 0.24 % 5.04 % 1.79 % 1.52 % 13.16%
  QoQ % 37.59% 6.40% 420.83% -95.24% 181.56% 17.76% -
  Horiz. % 120.39% 87.50% 82.24% 15.79% 331.58% 117.76% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.88 87.68 79.27 84.43 91.36 100.91 90.80 5.84%
  QoQ % 12.77% 10.61% -6.11% -7.59% -9.46% 11.13% -
  Horiz. % 108.90% 96.56% 87.30% 92.98% 100.62% 111.13% 100.00%
EPS 2.94 2.11 1.94 0.37 7.81 2.67 2.24 19.86%
  QoQ % 39.34% 8.76% 424.32% -95.26% 192.51% 19.20% -
  Horiz. % 131.25% 94.20% 86.61% 16.52% 348.66% 119.20% 100.00%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6100 1.5900 1.5500 1.5300 1.5500 1.4900 1.4700 6.25%
  QoQ % 1.26% 2.58% 1.31% -1.29% 4.03% 1.36% -
  Horiz. % 109.52% 108.16% 105.44% 104.08% 105.44% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.26 38.28 34.71 36.82 39.94 44.15 39.70 5.89%
  QoQ % 13.01% 10.29% -5.73% -7.81% -9.54% 11.21% -
  Horiz. % 108.97% 96.42% 87.43% 92.75% 100.60% 111.21% 100.00%
EPS 1.29 0.92 0.85 0.16 3.41 1.17 0.98 20.09%
  QoQ % 40.22% 8.24% 431.25% -95.31% 191.45% 19.39% -
  Horiz. % 131.63% 93.88% 86.73% 16.33% 347.96% 119.39% 100.00%
DPS 0.44 0.44 0.00 0.44 0.44 0.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.7043 0.6942 0.6788 0.6671 0.6775 0.6520 0.6427 6.29%
  QoQ % 1.45% 2.27% 1.75% -1.54% 3.91% 1.45% -
  Horiz. % 109.58% 108.01% 105.62% 103.80% 105.41% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.7000 0.7000 0.5600 0.5600 0.5100 0.6000 0.6200 -
P/RPS 0.71 0.80 0.71 0.66 0.56 0.59 0.68 2.92%
  QoQ % -11.25% 12.68% 7.58% 17.86% -5.08% -13.24% -
  Horiz. % 104.41% 117.65% 104.41% 97.06% 82.35% 86.76% 100.00%
P/EPS 23.81 33.18 28.87 151.35 6.53 22.47 27.68 -9.54%
  QoQ % -28.24% 14.93% -80.93% 2,217.76% -70.94% -18.82% -
  Horiz. % 86.02% 119.87% 104.30% 546.78% 23.59% 81.18% 100.00%
EY 4.20 3.01 3.46 0.66 15.31 4.45 3.61 10.61%
  QoQ % 39.53% -13.01% 424.24% -95.69% 244.04% 23.27% -
  Horiz. % 116.34% 83.38% 95.84% 18.28% 424.10% 123.27% 100.00%
DY 1.43 1.43 0.00 1.79 1.96 1.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% -8.67% 17.37% 0.00% -
  Horiz. % 85.63% 85.63% 0.00% 107.19% 117.37% 100.00% -
P/NAPS 0.43 0.44 0.36 0.37 0.33 0.40 0.42 1.58%
  QoQ % -2.27% 22.22% -2.70% 12.12% -17.50% -4.76% -
  Horiz. % 102.38% 104.76% 85.71% 88.10% 78.57% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 -
Price 0.6700 0.6300 0.6800 0.5500 0.5500 0.5600 0.6000 -
P/RPS 0.68 0.72 0.86 0.65 0.60 0.55 0.66 2.01%
  QoQ % -5.56% -16.28% 32.31% 8.33% 9.09% -16.67% -
  Horiz. % 103.03% 109.09% 130.30% 98.48% 90.91% 83.33% 100.00%
P/EPS 22.79 29.86 35.05 148.65 7.04 20.97 26.79 -10.21%
  QoQ % -23.68% -14.81% -76.42% 2,011.51% -66.43% -21.72% -
  Horiz. % 85.07% 111.46% 130.83% 554.87% 26.28% 78.28% 100.00%
EY 4.39 3.35 2.85 0.67 14.20 4.77 3.73 11.46%
  QoQ % 31.04% 17.54% 325.37% -95.28% 197.69% 27.88% -
  Horiz. % 117.69% 89.81% 76.41% 17.96% 380.70% 127.88% 100.00%
DY 1.49 1.59 0.00 1.82 1.82 1.79 0.00 -
  QoQ % -6.29% 0.00% 0.00% 0.00% 1.68% 0.00% -
  Horiz. % 83.24% 88.83% 0.00% 101.68% 101.68% 100.00% -
P/NAPS 0.42 0.40 0.44 0.36 0.35 0.38 0.41 1.62%
  QoQ % 5.00% -9.09% 22.22% 2.86% -7.89% -7.32% -
  Horiz. % 102.44% 97.56% 107.32% 87.80% 85.37% 92.68% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers