Highlights

[PMBTECH] QoQ Quarter Result on 2017-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     7.96%    YoY -     -27.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 125,606 151,797 114,146 145,673 127,486 123,476 100,832 15.76%
  QoQ % -17.25% 32.98% -21.64% 14.27% 3.25% 22.46% -
  Horiz. % 124.57% 150.54% 113.20% 144.47% 126.43% 122.46% 100.00%
PBT 2,529 4,710 2,666 4,223 3,205 3,923 3,072 -12.15%
  QoQ % -46.31% 76.67% -36.87% 31.76% -18.30% 27.70% -
  Horiz. % 82.32% 153.32% 86.78% 137.47% 104.33% 127.70% 100.00%
Tax -904 -1,108 -662 -1,578 -755 -956 -726 15.73%
  QoQ % 18.41% -67.37% 58.05% -109.01% 21.03% -31.68% -
  Horiz. % 124.52% 152.62% 91.18% 217.36% 103.99% 131.68% 100.00%
NP 1,625 3,602 2,004 2,645 2,450 2,967 2,346 -21.70%
  QoQ % -54.89% 79.74% -24.23% 7.96% -17.43% 26.47% -
  Horiz. % 69.27% 153.54% 85.42% 112.75% 104.43% 126.47% 100.00%
NP to SH 1,625 3,602 2,004 2,645 2,450 2,967 2,346 -21.70%
  QoQ % -54.89% 79.74% -24.23% 7.96% -17.43% 26.47% -
  Horiz. % 69.27% 153.54% 85.42% 112.75% 104.43% 126.47% 100.00%
Tax Rate 35.75 % 23.52 % 24.83 % 37.37 % 23.56 % 24.37 % 23.63 % 31.75%
  QoQ % 52.00% -5.28% -33.56% 58.62% -3.32% 3.13% -
  Horiz. % 151.29% 99.53% 105.08% 158.15% 99.70% 103.13% 100.00%
Total Cost 123,981 148,195 112,142 143,028 125,036 120,509 98,486 16.57%
  QoQ % -16.34% 32.15% -21.59% 14.39% 3.76% 22.36% -
  Horiz. % 125.89% 150.47% 113.87% 145.23% 126.96% 122.36% 100.00%
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.89%
  QoQ % 118.83% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.49% 103.96% 101.00% 101.00% 101.00% 100.50% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,549 - 774 774 774 774 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.92% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % 43.00 % - % 29.29 % 31.62 % 26.11 % 33.03 % -
  QoQ % 0.00% 0.00% 0.00% -7.37% 21.10% -20.95% -
  Horiz. % 0.00% 130.18% 0.00% 88.68% 95.73% 79.05% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.89%
  QoQ % 118.83% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.49% 103.96% 101.00% 101.00% 101.00% 100.50% 100.00%
NOSH 155,296 154,900 77,480 77,480 77,480 77,480 77,480 58.90%
  QoQ % 0.26% 99.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.43% 199.92% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.29 % 2.37 % 1.76 % 1.82 % 1.92 % 2.40 % 2.33 % -32.55%
  QoQ % -45.57% 34.66% -3.30% -5.21% -20.00% 3.00% -
  Horiz. % 55.36% 101.72% 75.54% 78.11% 82.40% 103.00% 100.00%
ROE 0.46 % 2.24 % 1.28 % 1.69 % 1.57 % 1.91 % 1.51 % -54.69%
  QoQ % -79.46% 75.00% -24.26% 7.64% -17.80% 26.49% -
  Horiz. % 30.46% 148.34% 84.77% 111.92% 103.97% 126.49% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.88 98.00 147.32 188.01 164.54 159.36 130.14 -27.15%
  QoQ % -17.47% -33.48% -21.64% 14.26% 3.25% 22.45% -
  Horiz. % 62.15% 75.30% 113.20% 144.47% 126.43% 122.45% 100.00%
EPS 1.05 2.32 2.59 3.41 3.16 3.83 3.03 -50.63%
  QoQ % -54.74% -10.42% -24.05% 7.91% -17.49% 26.40% -
  Horiz. % 34.65% 76.57% 85.48% 112.54% 104.29% 126.40% 100.00%
DPS 0.00 1.00 0.00 1.00 1.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2700 1.0400 2.0200 2.0200 2.0200 2.0100 2.0000 8.80%
  QoQ % 118.27% -48.51% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 113.50% 52.00% 101.00% 101.00% 101.00% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 70.86 85.63 64.39 82.18 71.92 69.65 56.88 15.76%
  QoQ % -17.25% 32.99% -21.65% 14.27% 3.26% 22.45% -
  Horiz. % 124.58% 150.54% 113.20% 144.48% 126.44% 122.45% 100.00%
EPS 0.92 2.03 1.13 1.49 1.38 1.67 1.32 -21.37%
  QoQ % -54.68% 79.65% -24.16% 7.97% -17.37% 26.52% -
  Horiz. % 69.70% 153.79% 85.61% 112.88% 104.55% 126.52% 100.00%
DPS 0.00 0.87 0.00 0.44 0.44 0.44 0.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 197.73% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9886 0.9088 0.8829 0.8829 0.8829 0.8785 0.8741 72.89%
  QoQ % 118.82% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.50% 103.97% 101.01% 101.01% 101.01% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.2400 2.7700 4.0000 4.2500 2.9000 2.3100 1.6500 -
P/RPS 4.01 2.83 2.72 2.26 1.76 1.45 1.27 115.08%
  QoQ % 41.70% 4.04% 20.35% 28.41% 21.38% 14.17% -
  Horiz. % 315.75% 222.83% 214.17% 177.95% 138.58% 114.17% 100.00%
P/EPS 309.64 119.12 154.65 124.50 91.71 60.32 54.49 218.10%
  QoQ % 159.94% -22.97% 24.22% 35.75% 52.04% 10.70% -
  Horiz. % 568.25% 218.61% 283.81% 228.48% 168.31% 110.70% 100.00%
EY 0.32 0.84 0.65 0.80 1.09 1.66 1.84 -68.81%
  QoQ % -61.90% 29.23% -18.75% -26.61% -34.34% -9.78% -
  Horiz. % 17.39% 45.65% 35.33% 43.48% 59.24% 90.22% 100.00%
DY 0.00 0.36 0.00 0.24 0.34 0.43 0.61 -
  QoQ % 0.00% 0.00% 0.00% -29.41% -20.93% -29.51% -
  Horiz. % 0.00% 59.02% 0.00% 39.34% 55.74% 70.49% 100.00%
P/NAPS 1.43 2.66 1.98 2.10 1.44 1.15 0.83 43.67%
  QoQ % -46.24% 34.34% -5.71% 45.83% 25.22% 38.55% -
  Horiz. % 172.29% 320.48% 238.55% 253.01% 173.49% 138.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 -
Price 3.4500 3.3000 3.1200 4.3600 4.4500 2.2600 1.8600 -
P/RPS 4.27 3.37 2.12 2.32 2.70 1.42 1.43 107.22%
  QoQ % 26.71% 58.96% -8.62% -14.07% 90.14% -0.70% -
  Horiz. % 298.60% 235.66% 148.25% 162.24% 188.81% 99.30% 100.00%
P/EPS 329.71 141.91 120.63 127.72 140.73 59.02 61.43 206.24%
  QoQ % 132.34% 17.64% -5.55% -9.24% 138.44% -3.92% -
  Horiz. % 536.72% 231.01% 196.37% 207.91% 229.09% 96.08% 100.00%
EY 0.30 0.70 0.83 0.78 0.71 1.69 1.63 -67.61%
  QoQ % -57.14% -15.66% 6.41% 9.86% -57.99% 3.68% -
  Horiz. % 18.40% 42.94% 50.92% 47.85% 43.56% 103.68% 100.00%
DY 0.00 0.30 0.00 0.23 0.22 0.44 0.54 -
  QoQ % 0.00% 0.00% 0.00% 4.55% -50.00% -18.52% -
  Horiz. % 0.00% 55.56% 0.00% 42.59% 40.74% 81.48% 100.00%
P/NAPS 1.52 3.17 1.54 2.16 2.20 1.12 0.93 38.71%
  QoQ % -52.05% 105.84% -28.70% -1.82% 96.43% 20.43% -
  Horiz. % 163.44% 340.86% 165.59% 232.26% 236.56% 120.43% 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