Highlights

[PMBTECH] QoQ Quarter Result on 2010-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -43.77%    YoY -     839.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 67,103 55,940 52,583 43,796 54,677 62,352 43,215 33.99%
  QoQ % 19.96% 6.38% 20.06% -19.90% -12.31% 44.28% -
  Horiz. % 155.28% 129.45% 121.68% 101.34% 126.52% 144.28% 100.00%
PBT 2,845 2,722 1,951 1,708 2,665 2,670 1,282 69.89%
  QoQ % 4.52% 39.52% 14.23% -35.91% -0.19% 108.27% -
  Horiz. % 221.92% 212.32% 152.18% 133.23% 207.88% 208.27% 100.00%
Tax -361 -699 -542 -430 -393 -855 -347 2.66%
  QoQ % 48.35% -28.97% -26.05% -9.41% 54.04% -146.40% -
  Horiz. % 104.03% 201.44% 156.20% 123.92% 113.26% 246.40% 100.00%
NP 2,484 2,023 1,409 1,278 2,272 1,815 935 91.48%
  QoQ % 22.79% 43.58% 10.25% -43.75% 25.18% 94.12% -
  Horiz. % 265.67% 216.36% 150.70% 136.68% 242.99% 194.12% 100.00%
NP to SH 2,485 2,023 1,409 1,278 2,273 1,815 935 91.53%
  QoQ % 22.84% 43.58% 10.25% -43.77% 25.23% 94.12% -
  Horiz. % 265.78% 216.36% 150.70% 136.68% 243.10% 194.12% 100.00%
Tax Rate 12.69 % 25.68 % 27.78 % 25.18 % 14.75 % 32.02 % 27.07 % -39.57%
  QoQ % -50.58% -7.56% 10.33% 70.71% -53.94% 18.29% -
  Horiz. % 46.88% 94.87% 102.62% 93.02% 54.49% 118.29% 100.00%
Total Cost 64,619 53,917 51,174 42,518 52,405 60,537 42,280 32.58%
  QoQ % 19.85% 5.36% 20.36% -18.87% -13.43% 43.18% -
  Horiz. % 152.84% 127.52% 121.04% 100.56% 123.95% 143.18% 100.00%
Net Worth 97,542 94,561 95,223 93,720 93,867 92,301 91,181 4.58%
  QoQ % 3.15% -0.70% 1.60% -0.16% 1.70% 1.23% -
  Horiz. % 106.98% 103.71% 104.43% 102.78% 102.95% 101.23% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 580 - 580 - 581 - 579 0.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.18% 0.00% 100.19% 0.00% 100.39% 0.00% 100.00%
Div Payout % 23.36 % - % 41.21 % - % 25.60 % - % 61.98 % -47.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.69% 0.00% 66.49% 0.00% 41.30% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 97,542 94,561 95,223 93,720 93,867 92,301 91,181 4.58%
  QoQ % 3.15% -0.70% 1.60% -0.16% 1.70% 1.23% -
  Horiz. % 106.98% 103.71% 104.43% 102.78% 102.95% 101.23% 100.00%
NOSH 77,414 77,509 77,417 77,454 77,576 77,564 77,272 0.12%
  QoQ % -0.12% 0.12% -0.05% -0.16% 0.02% 0.38% -
  Horiz. % 100.18% 100.31% 100.19% 100.24% 100.39% 100.38% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.70 % 3.62 % 2.68 % 2.92 % 4.16 % 2.91 % 2.16 % 43.02%
  QoQ % 2.21% 35.07% -8.22% -29.81% 42.96% 34.72% -
  Horiz. % 171.30% 167.59% 124.07% 135.19% 192.59% 134.72% 100.00%
ROE 2.55 % 2.14 % 1.48 % 1.36 % 2.42 % 1.97 % 1.03 % 82.71%
  QoQ % 19.16% 44.59% 8.82% -43.80% 22.84% 91.26% -
  Horiz. % 247.57% 207.77% 143.69% 132.04% 234.95% 191.26% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.68 72.17 67.92 56.54 70.48 80.39 55.93 33.81%
  QoQ % 20.11% 6.26% 20.13% -19.78% -12.33% 43.73% -
  Horiz. % 154.98% 129.04% 121.44% 101.09% 126.01% 143.73% 100.00%
EPS 3.21 2.61 1.82 1.65 2.93 2.34 1.21 91.30%
  QoQ % 22.99% 43.41% 10.30% -43.69% 25.21% 93.39% -
  Horiz. % 265.29% 215.70% 150.41% 136.36% 242.15% 193.39% 100.00%
DPS 0.75 0.00 0.75 0.00 0.75 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.2600 1.2200 1.2300 1.2100 1.2100 1.1900 1.1800 4.46%
  QoQ % 3.28% -0.81% 1.65% 0.00% 1.68% 0.85% -
  Horiz. % 106.78% 103.39% 104.24% 102.54% 102.54% 100.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.85 31.56 29.66 24.71 30.84 35.17 24.38 33.97%
  QoQ % 19.93% 6.41% 20.03% -19.88% -12.31% 44.26% -
  Horiz. % 155.25% 129.45% 121.66% 101.35% 126.50% 144.26% 100.00%
EPS 1.40 1.14 0.79 0.72 1.28 1.02 0.53 90.75%
  QoQ % 22.81% 44.30% 9.72% -43.75% 25.49% 92.45% -
  Horiz. % 264.15% 215.09% 149.06% 135.85% 241.51% 192.45% 100.00%
DPS 0.33 0.00 0.33 0.00 0.33 0.00 0.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.5502 0.5334 0.5372 0.5287 0.5295 0.5207 0.5144 4.57%
  QoQ % 3.15% -0.71% 1.61% -0.15% 1.69% 1.22% -
  Horiz. % 106.96% 103.69% 104.43% 102.78% 102.94% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.7800 0.5000 0.6900 0.4500 0.5500 0.4500 0.4800 -
P/RPS 0.90 0.69 1.02 0.80 0.78 0.56 0.86 3.07%
  QoQ % 30.43% -32.35% 27.50% 2.56% 39.29% -34.88% -
  Horiz. % 104.65% 80.23% 118.60% 93.02% 90.70% 65.12% 100.00%
P/EPS 24.30 19.16 37.91 27.27 18.77 19.23 39.67 -27.81%
  QoQ % 26.83% -49.46% 39.02% 45.29% -2.39% -51.53% -
  Horiz. % 61.26% 48.30% 95.56% 68.74% 47.32% 48.47% 100.00%
EY 4.12 5.22 2.64 3.67 5.33 5.20 2.52 38.66%
  QoQ % -21.07% 97.73% -28.07% -31.14% 2.50% 106.35% -
  Horiz. % 163.49% 207.14% 104.76% 145.63% 211.51% 206.35% 100.00%
DY 0.96 0.00 1.09 0.00 1.36 0.00 1.56 -27.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.54% 0.00% 69.87% 0.00% 87.18% 0.00% 100.00%
P/NAPS 0.62 0.41 0.56 0.37 0.45 0.38 0.41 31.65%
  QoQ % 51.22% -26.79% 51.35% -17.78% 18.42% -7.32% -
  Horiz. % 151.22% 100.00% 136.59% 90.24% 109.76% 92.68% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 -
Price 0.6000 0.6200 0.5000 0.4500 0.4500 0.5500 0.4900 -
P/RPS 0.69 0.86 0.74 0.80 0.64 0.68 0.88 -14.93%
  QoQ % -19.77% 16.22% -7.50% 25.00% -5.88% -22.73% -
  Horiz. % 78.41% 97.73% 84.09% 90.91% 72.73% 77.27% 100.00%
P/EPS 18.69 23.75 27.47 27.27 15.36 23.50 40.50 -40.20%
  QoQ % -21.31% -13.54% 0.73% 77.54% -34.64% -41.98% -
  Horiz. % 46.15% 58.64% 67.83% 67.33% 37.93% 58.02% 100.00%
EY 5.35 4.21 3.64 3.67 6.51 4.25 2.47 67.17%
  QoQ % 27.08% 15.66% -0.82% -43.63% 53.18% 72.06% -
  Horiz. % 216.60% 170.45% 147.37% 148.58% 263.56% 172.06% 100.00%
DY 1.25 0.00 1.50 0.00 1.67 0.00 1.53 -12.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.70% 0.00% 98.04% 0.00% 109.15% 0.00% 100.00%
P/NAPS 0.48 0.51 0.41 0.37 0.37 0.46 0.42 9.28%
  QoQ % -5.88% 24.39% 10.81% 0.00% -19.57% 9.52% -
  Horiz. % 114.29% 121.43% 97.62% 88.10% 88.10% 109.52% 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