Highlights

[PMBTECH] QoQ Quarter Result on 2011-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -41.61%    YoY -     13.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 74,327 88,754 85,311 61,401 67,103 55,940 52,583 25.87%
  QoQ % -16.26% 4.04% 38.94% -8.50% 19.96% 6.38% -
  Horiz. % 141.35% 168.79% 162.24% 116.77% 127.61% 106.38% 100.00%
PBT 9,642 3,081 2,217 1,983 2,845 2,722 1,951 189.30%
  QoQ % 212.95% 38.97% 11.80% -30.30% 4.52% 39.52% -
  Horiz. % 494.21% 157.92% 113.63% 101.64% 145.82% 139.52% 100.00%
Tax 441 -809 -527 -532 -361 -699 -542 -
  QoQ % 154.51% -53.51% 0.94% -47.37% 48.35% -28.97% -
  Horiz. % -81.37% 149.26% 97.23% 98.15% 66.61% 128.97% 100.00%
NP 10,083 2,272 1,690 1,451 2,484 2,023 1,409 270.02%
  QoQ % 343.79% 34.44% 16.47% -41.59% 22.79% 43.58% -
  Horiz. % 715.61% 161.25% 119.94% 102.98% 176.30% 143.58% 100.00%
NP to SH 10,083 2,272 1,690 1,451 2,485 2,023 1,409 270.02%
  QoQ % 343.79% 34.44% 16.47% -41.61% 22.84% 43.58% -
  Horiz. % 715.61% 161.25% 119.94% 102.98% 176.37% 143.58% 100.00%
Tax Rate -4.57 % 26.26 % 23.77 % 26.83 % 12.69 % 25.68 % 27.78 % -
  QoQ % -117.40% 10.48% -11.41% 111.43% -50.58% -7.56% -
  Horiz. % -16.45% 94.53% 85.57% 96.58% 45.68% 92.44% 100.00%
Total Cost 64,244 86,482 83,621 59,950 64,619 53,917 51,174 16.33%
  QoQ % -25.71% 3.42% 39.48% -7.23% 19.85% 5.36% -
  Horiz. % 125.54% 169.00% 163.41% 117.15% 126.27% 105.36% 100.00%
Net Worth 112,377 102,356 99,229 98,543 97,542 94,561 95,223 11.64%
  QoQ % 9.79% 3.15% 0.70% 1.03% 3.15% -0.70% -
  Horiz. % 118.01% 107.49% 104.21% 103.49% 102.43% 99.30% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 775 - 581 - 580 - 580 21.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.48% 0.00% 100.14% 0.00% 100.00% 0.00% 100.00%
Div Payout % 7.69 % - % 34.40 % - % 23.36 % - % 41.21 % -67.25%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.66% 0.00% 83.47% 0.00% 56.69% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 112,377 102,356 99,229 98,543 97,542 94,561 95,223 11.64%
  QoQ % 9.79% 3.15% 0.70% 1.03% 3.15% -0.70% -
  Horiz. % 118.01% 107.49% 104.21% 103.49% 102.43% 99.30% 100.00%
NOSH 77,501 77,542 77,522 77,593 77,414 77,509 77,417 0.07%
  QoQ % -0.05% 0.03% -0.09% 0.23% -0.12% 0.12% -
  Horiz. % 100.11% 100.16% 100.14% 100.23% 100.00% 100.12% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.57 % 2.56 % 1.98 % 2.36 % 3.70 % 3.62 % 2.68 % 194.00%
  QoQ % 430.08% 29.29% -16.10% -36.22% 2.21% 35.07% -
  Horiz. % 506.34% 95.52% 73.88% 88.06% 138.06% 135.07% 100.00%
ROE 8.97 % 2.22 % 1.70 % 1.47 % 2.55 % 2.14 % 1.48 % 231.33%
  QoQ % 304.05% 30.59% 15.65% -42.35% 19.16% 44.59% -
  Horiz. % 606.08% 150.00% 114.86% 99.32% 172.30% 144.59% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 95.90 114.46 110.05 79.13 86.68 72.17 67.92 25.78%
  QoQ % -16.22% 4.01% 39.07% -8.71% 20.11% 6.26% -
  Horiz. % 141.20% 168.52% 162.03% 116.50% 127.62% 106.26% 100.00%
EPS 13.01 2.93 2.18 1.87 3.21 2.61 1.82 269.76%
  QoQ % 344.03% 34.40% 16.58% -41.74% 22.99% 43.41% -
  Horiz. % 714.84% 160.99% 119.78% 102.75% 176.37% 143.41% 100.00%
DPS 1.00 0.00 0.75 0.00 0.75 0.00 0.75 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.4500 1.3200 1.2800 1.2700 1.2600 1.2200 1.2300 11.56%
  QoQ % 9.85% 3.13% 0.79% 0.79% 3.28% -0.81% -
  Horiz. % 117.89% 107.32% 104.07% 103.25% 102.44% 99.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.93 50.07 48.12 34.64 37.85 31.56 29.66 25.88%
  QoQ % -16.26% 4.05% 38.91% -8.48% 19.93% 6.41% -
  Horiz. % 141.37% 168.81% 162.24% 116.79% 127.61% 106.41% 100.00%
EPS 5.69 1.28 0.95 0.82 1.40 1.14 0.79 271.62%
  QoQ % 344.53% 34.74% 15.85% -41.43% 22.81% 44.30% -
  Horiz. % 720.25% 162.03% 120.25% 103.80% 177.22% 144.30% 100.00%
DPS 0.44 0.00 0.33 0.00 0.33 0.00 0.33 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.6339 0.5774 0.5598 0.5559 0.5502 0.5334 0.5372 11.63%
  QoQ % 9.79% 3.14% 0.70% 1.04% 3.15% -0.71% -
  Horiz. % 118.00% 107.48% 104.21% 103.48% 102.42% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4700 0.4400 0.5800 0.5800 0.7800 0.5000 0.6900 -
P/RPS 0.49 0.38 0.53 0.73 0.90 0.69 1.02 -38.58%
  QoQ % 28.95% -28.30% -27.40% -18.89% 30.43% -32.35% -
  Horiz. % 48.04% 37.25% 51.96% 71.57% 88.24% 67.65% 100.00%
P/EPS 3.61 15.02 26.61 31.02 24.30 19.16 37.91 -79.06%
  QoQ % -75.97% -43.56% -14.22% 27.65% 26.83% -49.46% -
  Horiz. % 9.52% 39.62% 70.19% 81.83% 64.10% 50.54% 100.00%
EY 27.68 6.66 3.76 3.22 4.12 5.22 2.64 377.00%
  QoQ % 315.62% 77.13% 16.77% -21.84% -21.07% 97.73% -
  Horiz. % 1,048.48% 252.27% 142.42% 121.97% 156.06% 197.73% 100.00%
DY 2.13 0.00 1.29 0.00 0.96 0.00 1.09 56.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.41% 0.00% 118.35% 0.00% 88.07% 0.00% 100.00%
P/NAPS 0.32 0.33 0.45 0.46 0.62 0.41 0.56 -31.07%
  QoQ % -3.03% -26.67% -2.17% -25.81% 51.22% -26.79% -
  Horiz. % 57.14% 58.93% 80.36% 82.14% 110.71% 73.21% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 0.5000 0.5100 0.4600 0.5500 0.6000 0.6200 0.5000 -
P/RPS 0.52 0.45 0.42 0.70 0.69 0.86 0.74 -20.91%
  QoQ % 15.56% 7.14% -40.00% 1.45% -19.77% 16.22% -
  Horiz. % 70.27% 60.81% 56.76% 94.59% 93.24% 116.22% 100.00%
P/EPS 3.84 17.41 21.10 29.41 18.69 23.75 27.47 -72.97%
  QoQ % -77.94% -17.49% -28.26% 57.36% -21.31% -13.54% -
  Horiz. % 13.98% 63.38% 76.81% 107.06% 68.04% 86.46% 100.00%
EY 26.02 5.75 4.74 3.40 5.35 4.21 3.64 269.76%
  QoQ % 352.52% 21.31% 39.41% -36.45% 27.08% 15.66% -
  Horiz. % 714.84% 157.97% 130.22% 93.41% 146.98% 115.66% 100.00%
DY 2.00 0.00 1.63 0.00 1.25 0.00 1.50 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 108.67% 0.00% 83.33% 0.00% 100.00%
P/NAPS 0.34 0.39 0.36 0.43 0.48 0.51 0.41 -11.70%
  QoQ % -12.82% 8.33% -16.28% -10.42% -5.88% 24.39% -
  Horiz. % 82.93% 95.12% 87.80% 104.88% 117.07% 124.39% 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