Highlights

[PMBTECH] QoQ Quarter Result on 2016-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     63.03%    YoY -     119.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 127,486 123,476 100,832 117,111 85,415 94,552 73,952 43.72%
  QoQ % 3.25% 22.46% -13.90% 37.11% -9.66% 27.86% -
  Horiz. % 172.39% 166.97% 136.35% 158.36% 115.50% 127.86% 100.00%
PBT 3,205 3,923 3,072 3,712 3,197 3,244 3,140 1.37%
  QoQ % -18.30% 27.70% -17.24% 16.11% -1.45% 3.31% -
  Horiz. % 102.07% 124.94% 97.83% 118.22% 101.82% 103.31% 100.00%
Tax -755 -956 -726 -52 -952 -820 -754 0.09%
  QoQ % 21.03% -31.68% -1,296.15% 94.54% -16.10% -8.75% -
  Horiz. % 100.13% 126.79% 96.29% 6.90% 126.26% 108.75% 100.00%
NP 2,450 2,967 2,346 3,660 2,245 2,424 2,386 1.78%
  QoQ % -17.43% 26.47% -35.90% 63.03% -7.38% 1.59% -
  Horiz. % 102.68% 124.35% 98.32% 153.39% 94.09% 101.59% 100.00%
NP to SH 2,450 2,967 2,346 3,660 2,245 2,424 2,386 1.78%
  QoQ % -17.43% 26.47% -35.90% 63.03% -7.38% 1.59% -
  Horiz. % 102.68% 124.35% 98.32% 153.39% 94.09% 101.59% 100.00%
Tax Rate 23.56 % 24.37 % 23.63 % 1.40 % 29.78 % 25.28 % 24.01 % -1.25%
  QoQ % -3.32% 3.13% 1,587.86% -95.30% 17.80% 5.29% -
  Horiz. % 98.13% 101.50% 98.42% 5.83% 124.03% 105.29% 100.00%
Total Cost 125,036 120,509 98,486 113,451 83,170 92,128 71,566 45.01%
  QoQ % 3.76% 22.36% -13.19% 36.41% -9.72% 28.73% -
  Horiz. % 174.71% 168.39% 137.62% 158.53% 116.21% 128.73% 100.00%
Net Worth 156,509 155,734 154,960 153,410 147,986 144,820 142,540 6.43%
  QoQ % 0.50% 0.50% 1.01% 3.66% 2.19% 1.60% -
  Horiz. % 109.80% 109.26% 108.71% 107.63% 103.82% 101.60% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 774 774 774 774 774 774 774 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.05% -0.03% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 99.97% 100.00%
Div Payout % 31.62 % 26.11 % 33.03 % 21.17 % 34.51 % 31.95 % 32.47 % -1.75%
  QoQ % 21.10% -20.95% 56.02% -38.66% 8.01% -1.60% -
  Horiz. % 97.38% 80.41% 101.72% 65.20% 106.28% 98.40% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 156,509 155,734 154,960 153,410 147,986 144,820 142,540 6.43%
  QoQ % 0.50% 0.50% 1.01% 3.66% 2.19% 1.60% -
  Horiz. % 109.80% 109.26% 108.71% 107.63% 103.82% 101.60% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,480 77,444 77,467 0.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.05% -0.03% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 99.97% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.92 % 2.40 % 2.33 % 3.13 % 2.63 % 2.56 % 3.23 % -29.28%
  QoQ % -20.00% 3.00% -25.56% 19.01% 2.73% -20.74% -
  Horiz. % 59.44% 74.30% 72.14% 96.90% 81.42% 79.26% 100.00%
ROE 1.57 % 1.91 % 1.51 % 2.39 % 1.52 % 1.67 % 1.67 % -4.03%
  QoQ % -17.80% 26.49% -36.82% 57.24% -8.98% 0.00% -
  Horiz. % 94.01% 114.37% 90.42% 143.11% 91.02% 100.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 164.54 159.36 130.14 151.15 110.24 122.09 95.46 43.71%
  QoQ % 3.25% 22.45% -13.90% 37.11% -9.71% 27.90% -
  Horiz. % 172.37% 166.94% 136.33% 158.34% 115.48% 127.90% 100.00%
EPS 3.16 3.83 3.03 4.72 2.90 3.13 3.08 1.72%
  QoQ % -17.49% 26.40% -35.81% 62.76% -7.35% 1.62% -
  Horiz. % 102.60% 124.35% 98.38% 153.25% 94.16% 101.62% 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 2.0200 2.0100 2.0000 1.9800 1.9100 1.8700 1.8400 6.41%
  QoQ % 0.50% 0.50% 1.01% 3.66% 2.14% 1.63% -
  Horiz. % 109.78% 109.24% 108.70% 107.61% 103.80% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 71.92 69.65 56.88 66.06 48.18 53.34 41.72 43.72%
  QoQ % 3.26% 22.45% -13.90% 37.11% -9.67% 27.85% -
  Horiz. % 172.39% 166.95% 136.34% 158.34% 115.48% 127.85% 100.00%
EPS 1.38 1.67 1.32 2.06 1.27 1.37 1.35 1.47%
  QoQ % -17.37% 26.52% -35.92% 62.20% -7.30% 1.48% -
  Horiz. % 102.22% 123.70% 97.78% 152.59% 94.07% 101.48% 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 0.8829 0.8785 0.8741 0.8654 0.8348 0.8169 0.8041 6.42%
  QoQ % 0.50% 0.50% 1.01% 3.67% 2.19% 1.59% -
  Horiz. % 109.80% 109.25% 108.71% 107.62% 103.82% 101.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.9000 2.3100 1.6500 1.5400 1.3500 1.3600 0.9800 -
P/RPS 1.76 1.45 1.27 1.02 1.22 1.11 1.03 42.88%
  QoQ % 21.38% 14.17% 24.51% -16.39% 9.91% 7.77% -
  Horiz. % 170.87% 140.78% 123.30% 99.03% 118.45% 107.77% 100.00%
P/EPS 91.71 60.32 54.49 32.60 46.59 43.45 31.82 102.39%
  QoQ % 52.04% 10.70% 67.15% -30.03% 7.23% 36.55% -
  Horiz. % 288.21% 189.57% 171.24% 102.45% 146.42% 136.55% 100.00%
EY 1.09 1.66 1.84 3.07 2.15 2.30 3.14 -50.58%
  QoQ % -34.34% -9.78% -40.07% 42.79% -6.52% -26.75% -
  Horiz. % 34.71% 52.87% 58.60% 97.77% 68.47% 73.25% 100.00%
DY 0.34 0.43 0.61 0.65 0.74 0.74 1.02 -51.89%
  QoQ % -20.93% -29.51% -6.15% -12.16% 0.00% -27.45% -
  Horiz. % 33.33% 42.16% 59.80% 63.73% 72.55% 72.55% 100.00%
P/NAPS 1.44 1.15 0.83 0.78 0.71 0.73 0.53 94.59%
  QoQ % 25.22% 38.55% 6.41% 9.86% -2.74% 37.74% -
  Horiz. % 271.70% 216.98% 156.60% 147.17% 133.96% 137.74% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 03/05/16 -
Price 4.4500 2.2600 1.8600 1.6000 1.4700 1.6100 0.9700 -
P/RPS 2.70 1.42 1.43 1.06 1.33 1.32 1.02 91.24%
  QoQ % 90.14% -0.70% 34.91% -20.30% 0.76% 29.41% -
  Horiz. % 264.71% 139.22% 140.20% 103.92% 130.39% 129.41% 100.00%
P/EPS 140.73 59.02 61.43 33.87 50.73 51.44 31.49 171.07%
  QoQ % 138.44% -3.92% 81.37% -33.23% -1.38% 63.35% -
  Horiz. % 446.90% 187.42% 195.08% 107.56% 161.10% 163.35% 100.00%
EY 0.71 1.69 1.63 2.95 1.97 1.94 3.18 -63.16%
  QoQ % -57.99% 3.68% -44.75% 49.75% 1.55% -38.99% -
  Horiz. % 22.33% 53.14% 51.26% 92.77% 61.95% 61.01% 100.00%
DY 0.22 0.44 0.54 0.62 0.68 0.62 1.03 -64.23%
  QoQ % -50.00% -18.52% -12.90% -8.82% 9.68% -39.81% -
  Horiz. % 21.36% 42.72% 52.43% 60.19% 66.02% 60.19% 100.00%
P/NAPS 2.20 1.12 0.93 0.81 0.77 0.86 0.53 158.06%
  QoQ % 96.43% 20.43% 14.81% 5.19% -10.47% 62.26% -
  Horiz. % 415.09% 211.32% 175.47% 152.83% 145.28% 162.26% 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