Highlights

[PMBTECH] QoQ Quarter Result on 2012-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -82.78%    YoY -     19.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,263 70,796 78,273 70,373 74,327 88,754 85,311 -16.29%
  QoQ % -7.82% -9.55% 11.23% -5.32% -16.26% 4.04% -
  Horiz. % 76.50% 82.99% 91.75% 82.49% 87.12% 104.04% 100.00%
PBT 165 6,925 2,942 2,424 9,642 3,081 2,217 -82.17%
  QoQ % -97.62% 135.38% 21.37% -74.86% 212.95% 38.97% -
  Horiz. % 7.44% 312.36% 132.70% 109.34% 434.91% 138.97% 100.00%
Tax 122 -873 -871 -689 441 -809 -527 -
  QoQ % 113.97% -0.23% -26.42% -256.24% 154.51% -53.51% -
  Horiz. % -23.15% 165.65% 165.28% 130.74% -83.68% 153.51% 100.00%
NP 287 6,052 2,071 1,735 10,083 2,272 1,690 -69.17%
  QoQ % -95.26% 192.23% 19.37% -82.79% 343.79% 34.44% -
  Horiz. % 16.98% 358.11% 122.54% 102.66% 596.63% 134.44% 100.00%
NP to SH 286 6,052 2,071 1,736 10,083 2,272 1,690 -69.24%
  QoQ % -95.27% 192.23% 19.30% -82.78% 343.79% 34.44% -
  Horiz. % 16.92% 358.11% 122.54% 102.72% 596.63% 134.44% 100.00%
Tax Rate -73.94 % 12.61 % 29.61 % 28.42 % -4.57 % 26.26 % 23.77 % -
  QoQ % -686.36% -57.41% 4.19% 721.88% -117.40% 10.48% -
  Horiz. % -311.06% 53.05% 124.57% 119.56% -19.23% 110.48% 100.00%
Total Cost 64,976 64,744 76,202 68,638 64,244 86,482 83,621 -15.42%
  QoQ % 0.36% -15.04% 11.02% 6.84% -25.71% 3.42% -
  Horiz. % 77.70% 77.43% 91.13% 82.08% 76.83% 103.42% 100.00%
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
  QoQ % -1.54% 3.93% 1.45% 1.38% 9.79% 3.15% -
  Horiz. % 119.18% 121.04% 116.47% 114.81% 113.25% 103.15% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 772 774 775 - 775 - 581 20.80%
  QoQ % -0.25% -0.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.95% 133.28% 133.41% 0.00% 133.30% 0.00% 100.00%
Div Payout % 270.27 % 12.80 % 37.45 % - % 7.69 % - % 34.40 % 292.75%
  QoQ % 2,011.48% -65.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 785.67% 37.21% 108.87% 0.00% 22.35% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
  QoQ % -1.54% 3.93% 1.45% 1.38% 9.79% 3.15% -
  Horiz. % 119.18% 121.04% 116.47% 114.81% 113.25% 103.15% 100.00%
NOSH 77,297 77,490 77,565 77,499 77,501 77,542 77,522 -0.19%
  QoQ % -0.25% -0.10% 0.08% -0.00% -0.05% 0.03% -
  Horiz. % 99.71% 99.96% 100.05% 99.97% 99.97% 100.03% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.44 % 8.55 % 2.65 % 2.47 % 13.57 % 2.56 % 1.98 % -63.14%
  QoQ % -94.85% 222.64% 7.29% -81.80% 430.08% 29.29% -
  Horiz. % 22.22% 431.82% 133.84% 124.75% 685.35% 129.29% 100.00%
ROE 0.24 % 5.04 % 1.79 % 1.52 % 8.97 % 2.22 % 1.70 % -72.73%
  QoQ % -95.24% 181.56% 17.76% -83.05% 304.05% 30.59% -
  Horiz. % 14.12% 296.47% 105.29% 89.41% 527.65% 130.59% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 84.43 91.36 100.91 90.80 95.90 114.46 110.05 -16.13%
  QoQ % -7.59% -9.46% 11.13% -5.32% -16.22% 4.01% -
  Horiz. % 76.72% 83.02% 91.69% 82.51% 87.14% 104.01% 100.00%
EPS 0.37 7.81 2.67 2.24 13.01 2.93 2.18 -69.18%
  QoQ % -95.26% 192.51% 19.20% -82.78% 344.03% 34.40% -
  Horiz. % 16.97% 358.26% 122.48% 102.75% 596.79% 134.40% 100.00%
DPS 1.00 1.00 1.00 0.00 1.00 0.00 0.75 21.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 0.00% 133.33% 0.00% 100.00%
NAPS 1.5300 1.5500 1.4900 1.4700 1.4500 1.3200 1.2800 12.57%
  QoQ % -1.29% 4.03% 1.36% 1.38% 9.85% 3.13% -
  Horiz. % 119.53% 121.09% 116.41% 114.84% 113.28% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.14 33.78 37.34 33.58 35.46 42.35 40.70 -16.28%
  QoQ % -7.82% -9.53% 11.20% -5.30% -16.27% 4.05% -
  Horiz. % 76.51% 83.00% 91.74% 82.51% 87.13% 104.05% 100.00%
EPS 0.14 2.89 0.99 0.83 4.81 1.08 0.81 -68.81%
  QoQ % -95.16% 191.92% 19.28% -82.74% 345.37% 33.33% -
  Horiz. % 17.28% 356.79% 122.22% 102.47% 593.83% 133.33% 100.00%
DPS 0.37 0.37 0.37 0.00 0.37 0.00 0.28 20.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.14% 132.14% 132.14% 0.00% 132.14% 0.00% 100.00%
NAPS 0.5643 0.5731 0.5514 0.5435 0.5362 0.4884 0.4734 12.36%
  QoQ % -1.54% 3.94% 1.45% 1.36% 9.79% 3.17% -
  Horiz. % 119.20% 121.06% 116.48% 114.81% 113.27% 103.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.5600 0.5100 0.6000 0.6200 0.4700 0.4400 0.5800 -
P/RPS 0.66 0.56 0.59 0.68 0.49 0.38 0.53 15.67%
  QoQ % 17.86% -5.08% -13.24% 38.78% 28.95% -28.30% -
  Horiz. % 124.53% 105.66% 111.32% 128.30% 92.45% 71.70% 100.00%
P/EPS 151.35 6.53 22.47 27.68 3.61 15.02 26.61 216.96%
  QoQ % 2,217.76% -70.94% -18.82% 666.76% -75.97% -43.56% -
  Horiz. % 568.77% 24.54% 84.44% 104.02% 13.57% 56.44% 100.00%
EY 0.66 15.31 4.45 3.61 27.68 6.66 3.76 -68.48%
  QoQ % -95.69% 244.04% 23.27% -86.96% 315.62% 77.13% -
  Horiz. % 17.55% 407.18% 118.35% 96.01% 736.17% 177.13% 100.00%
DY 1.79 1.96 1.67 0.00 2.13 0.00 1.29 24.28%
  QoQ % -8.67% 17.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.76% 151.94% 129.46% 0.00% 165.12% 0.00% 100.00%
P/NAPS 0.37 0.33 0.40 0.42 0.32 0.33 0.45 -12.18%
  QoQ % 12.12% -17.50% -4.76% 31.25% -3.03% -26.67% -
  Horiz. % 82.22% 73.33% 88.89% 93.33% 71.11% 73.33% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 0.5500 0.5500 0.5600 0.6000 0.5000 0.5100 0.4600 -
P/RPS 0.65 0.60 0.55 0.66 0.52 0.45 0.42 33.62%
  QoQ % 8.33% 9.09% -16.67% 26.92% 15.56% 7.14% -
  Horiz. % 154.76% 142.86% 130.95% 157.14% 123.81% 107.14% 100.00%
P/EPS 148.65 7.04 20.97 26.79 3.84 17.41 21.10 265.33%
  QoQ % 2,011.51% -66.43% -21.72% 597.66% -77.94% -17.49% -
  Horiz. % 704.50% 33.36% 99.38% 126.97% 18.20% 82.51% 100.00%
EY 0.67 14.20 4.77 3.73 26.02 5.75 4.74 -72.70%
  QoQ % -95.28% 197.69% 27.88% -85.66% 352.52% 21.31% -
  Horiz. % 14.14% 299.58% 100.63% 78.69% 548.95% 121.31% 100.00%
DY 1.82 1.82 1.79 0.00 2.00 0.00 1.63 7.59%
  QoQ % 0.00% 1.68% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.66% 111.66% 109.82% 0.00% 122.70% 0.00% 100.00%
P/NAPS 0.36 0.35 0.38 0.41 0.34 0.39 0.36 -
  QoQ % 2.86% -7.89% -7.32% 20.59% -12.82% 8.33% -
  Horiz. % 100.00% 97.22% 105.56% 113.89% 94.44% 108.33% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers