Highlights

[PMBTECH] QoQ Quarter Result on 2013-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -6.32%    YoY -     646.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,279 71,677 72,980 75,802 76,684 67,860 61,537 30.98%
  QoQ % 28.74% -1.79% -3.72% -1.15% 13.00% 10.28% -
  Horiz. % 149.96% 116.48% 118.60% 123.18% 124.61% 110.28% 100.00%
PBT 2,690 2,551 1,929 3,199 2,973 2,297 2,016 21.18%
  QoQ % 5.45% 32.24% -39.70% 7.60% 29.43% 13.94% -
  Horiz. % 133.43% 126.54% 95.68% 158.68% 147.47% 113.94% 100.00%
Tax -800 -651 -549 -1,063 -693 -664 -510 34.97%
  QoQ % -22.89% -18.58% 48.35% -53.39% -4.37% -30.20% -
  Horiz. % 156.86% 127.65% 107.65% 208.43% 135.88% 130.20% 100.00%
NP 1,890 1,900 1,380 2,136 2,280 1,633 1,506 16.33%
  QoQ % -0.53% 37.68% -35.39% -6.32% 39.62% 8.43% -
  Horiz. % 125.50% 126.16% 91.63% 141.83% 151.39% 108.43% 100.00%
NP to SH 1,890 1,900 1,380 2,136 2,280 1,633 1,506 16.33%
  QoQ % -0.53% 37.68% -35.39% -6.32% 39.62% 8.43% -
  Horiz. % 125.50% 126.16% 91.63% 141.83% 151.39% 108.43% 100.00%
Tax Rate 29.74 % 25.52 % 28.46 % 33.23 % 23.31 % 28.91 % 25.30 % 11.37%
  QoQ % 16.54% -10.33% -14.35% 42.56% -19.37% 14.27% -
  Horiz. % 117.55% 100.87% 112.49% 131.34% 92.13% 114.27% 100.00%
Total Cost 90,389 69,777 71,600 73,666 74,404 66,227 60,031 31.34%
  QoQ % 29.54% -2.55% -2.80% -0.99% 12.35% 10.32% -
  Horiz. % 150.57% 116.23% 119.27% 122.71% 123.94% 110.32% 100.00%
Net Worth 130,131 128,734 127,146 126,147 124,857 123,055 120,324 5.36%
  QoQ % 1.08% 1.25% 0.79% 1.03% 1.46% 2.27% -
  Horiz. % 108.15% 106.99% 105.67% 104.84% 103.77% 102.27% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 774 775 - 773 775 773 - -
  QoQ % -0.12% 0.00% 0.00% -0.21% 0.20% 0.00% -
  Horiz. % 100.08% 100.20% 0.00% 100.00% 100.20% 100.00% -
Div Payout % 40.98 % 40.82 % - % 36.23 % 34.01 % 47.39 % - % -
  QoQ % 0.39% 0.00% 0.00% 6.53% -28.23% 0.00% -
  Horiz. % 86.47% 86.14% 0.00% 76.45% 71.77% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 130,131 128,734 127,146 126,147 124,857 123,055 120,324 5.36%
  QoQ % 1.08% 1.25% 0.79% 1.03% 1.46% 2.27% -
  Horiz. % 108.15% 106.99% 105.67% 104.84% 103.77% 102.27% 100.00%
NOSH 77,459 77,551 77,528 77,391 77,551 77,393 77,628 -0.15%
  QoQ % -0.12% 0.03% 0.18% -0.21% 0.20% -0.30% -
  Horiz. % 99.78% 99.90% 99.87% 99.69% 99.90% 99.70% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.05 % 2.65 % 1.89 % 2.82 % 2.97 % 2.41 % 2.45 % -11.19%
  QoQ % -22.64% 40.21% -32.98% -5.05% 23.24% -1.63% -
  Horiz. % 83.67% 108.16% 77.14% 115.10% 121.22% 98.37% 100.00%
ROE 1.45 % 1.48 % 1.09 % 1.69 % 1.83 % 1.33 % 1.25 % 10.39%
  QoQ % -2.03% 35.78% -35.50% -7.65% 37.59% 6.40% -
  Horiz. % 116.00% 118.40% 87.20% 135.20% 146.40% 106.40% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 119.13 92.43 94.13 97.95 98.88 87.68 79.27 31.17%
  QoQ % 28.89% -1.81% -3.90% -0.94% 12.77% 10.61% -
  Horiz. % 150.28% 116.60% 118.75% 123.57% 124.74% 110.61% 100.00%
EPS 2.44 2.45 1.78 2.76 2.94 2.11 1.94 16.50%
  QoQ % -0.41% 37.64% -35.51% -6.12% 39.34% 8.76% -
  Horiz. % 125.77% 126.29% 91.75% 142.27% 151.55% 108.76% 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 1.6800 1.6600 1.6400 1.6300 1.6100 1.5900 1.5500 5.51%
  QoQ % 1.20% 1.22% 0.61% 1.24% 1.26% 2.58% -
  Horiz. % 108.39% 107.10% 105.81% 105.16% 103.87% 102.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 52.06 40.43 41.17 42.76 43.26 38.28 34.71 31.00%
  QoQ % 28.77% -1.80% -3.72% -1.16% 13.01% 10.29% -
  Horiz. % 149.99% 116.48% 118.61% 123.19% 124.63% 110.29% 100.00%
EPS 1.07 1.07 0.78 1.20 1.29 0.92 0.85 16.57%
  QoQ % 0.00% 37.18% -35.00% -6.98% 40.22% 8.24% -
  Horiz. % 125.88% 125.88% 91.76% 141.18% 151.76% 108.24% 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 0.7341 0.7262 0.7172 0.7116 0.7043 0.6942 0.6788 5.35%
  QoQ % 1.09% 1.25% 0.79% 1.04% 1.45% 2.27% -
  Horiz. % 108.15% 106.98% 105.66% 104.83% 103.76% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.4300 0.8800 0.7350 0.6700 0.7000 0.7000 0.5600 -
P/RPS 1.20 0.95 0.78 0.68 0.71 0.80 0.71 41.84%
  QoQ % 26.32% 21.79% 14.71% -4.23% -11.25% 12.68% -
  Horiz. % 169.01% 133.80% 109.86% 95.77% 100.00% 112.68% 100.00%
P/EPS 58.61 35.92 41.29 24.28 23.81 33.18 28.87 60.26%
  QoQ % 63.17% -13.01% 70.06% 1.97% -28.24% 14.93% -
  Horiz. % 203.01% 124.42% 143.02% 84.10% 82.47% 114.93% 100.00%
EY 1.71 2.78 2.42 4.12 4.20 3.01 3.46 -37.46%
  QoQ % -38.49% 14.88% -41.26% -1.90% 39.53% -13.01% -
  Horiz. % 49.42% 80.35% 69.94% 119.08% 121.39% 86.99% 100.00%
DY 0.70 1.14 0.00 1.49 1.43 1.43 0.00 -
  QoQ % -38.60% 0.00% 0.00% 4.20% 0.00% 0.00% -
  Horiz. % 48.95% 79.72% 0.00% 104.20% 100.00% 100.00% -
P/NAPS 0.85 0.53 0.45 0.41 0.43 0.44 0.36 77.22%
  QoQ % 60.38% 17.78% 9.76% -4.65% -2.27% 22.22% -
  Horiz. % 236.11% 147.22% 125.00% 113.89% 119.44% 122.22% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 1.3400 1.1100 0.8500 0.7200 0.6700 0.6300 0.6800 -
P/RPS 1.12 1.20 0.90 0.74 0.68 0.72 0.86 19.24%
  QoQ % -6.67% 33.33% 21.62% 8.82% -5.56% -16.28% -
  Horiz. % 130.23% 139.53% 104.65% 86.05% 79.07% 83.72% 100.00%
P/EPS 54.92 45.31 47.75 26.09 22.79 29.86 35.05 34.87%
  QoQ % 21.21% -5.11% 83.02% 14.48% -23.68% -14.81% -
  Horiz. % 156.69% 129.27% 136.23% 74.44% 65.02% 85.19% 100.00%
EY 1.82 2.21 2.09 3.83 4.39 3.35 2.85 -25.82%
  QoQ % -17.65% 5.74% -45.43% -12.76% 31.04% 17.54% -
  Horiz. % 63.86% 77.54% 73.33% 134.39% 154.04% 117.54% 100.00%
DY 0.75 0.90 0.00 1.39 1.49 1.59 0.00 -
  QoQ % -16.67% 0.00% 0.00% -6.71% -6.29% 0.00% -
  Horiz. % 47.17% 56.60% 0.00% 87.42% 93.71% 100.00% -
P/NAPS 0.80 0.67 0.52 0.44 0.42 0.40 0.44 48.91%
  QoQ % 19.40% 28.85% 18.18% 4.76% 5.00% -9.09% -
  Horiz. % 181.82% 152.27% 118.18% 100.00% 95.45% 90.91% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers