Highlights

[PMBTECH] QoQ Quarter Result on 2013-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     426.57%    YoY -     -13.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 75,802 76,684 67,860 61,537 65,263 70,796 78,273 -2.11%
  QoQ % -1.15% 13.00% 10.28% -5.71% -7.82% -9.55% -
  Horiz. % 96.84% 97.97% 86.70% 78.62% 83.38% 90.45% 100.00%
PBT 3,199 2,973 2,297 2,016 165 6,925 2,942 5.73%
  QoQ % 7.60% 29.43% 13.94% 1,121.82% -97.62% 135.38% -
  Horiz. % 108.74% 101.05% 78.08% 68.52% 5.61% 235.38% 100.00%
Tax -1,063 -693 -664 -510 122 -873 -871 14.16%
  QoQ % -53.39% -4.37% -30.20% -518.03% 113.97% -0.23% -
  Horiz. % 122.04% 79.56% 76.23% 58.55% -14.01% 100.23% 100.00%
NP 2,136 2,280 1,633 1,506 287 6,052 2,071 2.08%
  QoQ % -6.32% 39.62% 8.43% 424.74% -95.26% 192.23% -
  Horiz. % 103.14% 110.09% 78.85% 72.72% 13.86% 292.23% 100.00%
NP to SH 2,136 2,280 1,633 1,506 286 6,052 2,071 2.08%
  QoQ % -6.32% 39.62% 8.43% 426.57% -95.27% 192.23% -
  Horiz. % 103.14% 110.09% 78.85% 72.72% 13.81% 292.23% 100.00%
Tax Rate 33.23 % 23.31 % 28.91 % 25.30 % -73.94 % 12.61 % 29.61 % 7.97%
  QoQ % 42.56% -19.37% 14.27% 134.22% -686.36% -57.41% -
  Horiz. % 112.23% 78.72% 97.64% 85.44% -249.71% 42.59% 100.00%
Total Cost 73,666 74,404 66,227 60,031 64,976 64,744 76,202 -2.23%
  QoQ % -0.99% 12.35% 10.32% -7.61% 0.36% -15.04% -
  Horiz. % 96.67% 97.64% 86.91% 78.78% 85.27% 84.96% 100.00%
Net Worth 126,147 124,857 123,055 120,324 118,264 120,110 115,572 5.99%
  QoQ % 1.03% 1.46% 2.27% 1.74% -1.54% 3.93% -
  Horiz. % 109.15% 108.03% 106.47% 104.11% 102.33% 103.93% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 773 775 773 - 772 774 775 -0.15%
  QoQ % -0.21% 0.20% 0.00% 0.00% -0.25% -0.10% -
  Horiz. % 99.78% 99.98% 99.78% 0.00% 99.65% 99.90% 100.00%
Div Payout % 36.23 % 34.01 % 47.39 % - % 270.27 % 12.80 % 37.45 % -2.18%
  QoQ % 6.53% -28.23% 0.00% 0.00% 2,011.48% -65.82% -
  Horiz. % 96.74% 90.81% 126.54% 0.00% 721.68% 34.18% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,147 124,857 123,055 120,324 118,264 120,110 115,572 5.99%
  QoQ % 1.03% 1.46% 2.27% 1.74% -1.54% 3.93% -
  Horiz. % 109.15% 108.03% 106.47% 104.11% 102.33% 103.93% 100.00%
NOSH 77,391 77,551 77,393 77,628 77,297 77,490 77,565 -0.15%
  QoQ % -0.21% 0.20% -0.30% 0.43% -0.25% -0.10% -
  Horiz. % 99.78% 99.98% 99.78% 100.08% 99.65% 99.90% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.82 % 2.97 % 2.41 % 2.45 % 0.44 % 8.55 % 2.65 % 4.22%
  QoQ % -5.05% 23.24% -1.63% 456.82% -94.85% 222.64% -
  Horiz. % 106.42% 112.08% 90.94% 92.45% 16.60% 322.64% 100.00%
ROE 1.69 % 1.83 % 1.33 % 1.25 % 0.24 % 5.04 % 1.79 % -3.75%
  QoQ % -7.65% 37.59% 6.40% 420.83% -95.24% 181.56% -
  Horiz. % 94.41% 102.23% 74.30% 69.83% 13.41% 281.56% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 97.95 98.88 87.68 79.27 84.43 91.36 100.91 -1.96%
  QoQ % -0.94% 12.77% 10.61% -6.11% -7.59% -9.46% -
  Horiz. % 97.07% 97.99% 86.89% 78.56% 83.67% 90.54% 100.00%
EPS 2.76 2.94 2.11 1.94 0.37 7.81 2.67 2.23%
  QoQ % -6.12% 39.34% 8.76% 424.32% -95.26% 192.51% -
  Horiz. % 103.37% 110.11% 79.03% 72.66% 13.86% 292.51% 100.00%
DPS 1.00 1.00 1.00 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6300 1.6100 1.5900 1.5500 1.5300 1.5500 1.4900 6.15%
  QoQ % 1.24% 1.26% 2.58% 1.31% -1.29% 4.03% -
  Horiz. % 109.40% 108.05% 106.71% 104.03% 102.68% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.76 43.26 38.28 34.71 36.82 39.94 44.15 -2.10%
  QoQ % -1.16% 13.01% 10.29% -5.73% -7.81% -9.54% -
  Horiz. % 96.85% 97.98% 86.70% 78.62% 83.40% 90.46% 100.00%
EPS 1.20 1.29 0.92 0.85 0.16 3.41 1.17 1.70%
  QoQ % -6.98% 40.22% 8.24% 431.25% -95.31% 191.45% -
  Horiz. % 102.56% 110.26% 78.63% 72.65% 13.68% 291.45% 100.00%
DPS 0.44 0.44 0.44 0.00 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% 0.00% 100.00% 100.00% 100.00%
NAPS 0.7116 0.7043 0.6942 0.6788 0.6671 0.6775 0.6520 5.99%
  QoQ % 1.04% 1.45% 2.27% 1.75% -1.54% 3.91% -
  Horiz. % 109.14% 108.02% 106.47% 104.11% 102.32% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.6700 0.7000 0.7000 0.5600 0.5600 0.5100 0.6000 -
P/RPS 0.68 0.71 0.80 0.71 0.66 0.56 0.59 9.90%
  QoQ % -4.23% -11.25% 12.68% 7.58% 17.86% -5.08% -
  Horiz. % 115.25% 120.34% 135.59% 120.34% 111.86% 94.92% 100.00%
P/EPS 24.28 23.81 33.18 28.87 151.35 6.53 22.47 5.29%
  QoQ % 1.97% -28.24% 14.93% -80.93% 2,217.76% -70.94% -
  Horiz. % 108.06% 105.96% 147.66% 128.48% 673.56% 29.06% 100.00%
EY 4.12 4.20 3.01 3.46 0.66 15.31 4.45 -4.99%
  QoQ % -1.90% 39.53% -13.01% 424.24% -95.69% 244.04% -
  Horiz. % 92.58% 94.38% 67.64% 77.75% 14.83% 344.04% 100.00%
DY 1.49 1.43 1.43 0.00 1.79 1.96 1.67 -7.30%
  QoQ % 4.20% 0.00% 0.00% 0.00% -8.67% 17.37% -
  Horiz. % 89.22% 85.63% 85.63% 0.00% 107.19% 117.37% 100.00%
P/NAPS 0.41 0.43 0.44 0.36 0.37 0.33 0.40 1.66%
  QoQ % -4.65% -2.27% 22.22% -2.70% 12.12% -17.50% -
  Horiz. % 102.50% 107.50% 110.00% 90.00% 92.50% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 -
Price 0.7200 0.6700 0.6300 0.6800 0.5500 0.5500 0.5600 -
P/RPS 0.74 0.68 0.72 0.86 0.65 0.60 0.55 21.81%
  QoQ % 8.82% -5.56% -16.28% 32.31% 8.33% 9.09% -
  Horiz. % 134.55% 123.64% 130.91% 156.36% 118.18% 109.09% 100.00%
P/EPS 26.09 22.79 29.86 35.05 148.65 7.04 20.97 15.63%
  QoQ % 14.48% -23.68% -14.81% -76.42% 2,011.51% -66.43% -
  Horiz. % 124.42% 108.68% 142.39% 167.14% 708.87% 33.57% 100.00%
EY 3.83 4.39 3.35 2.85 0.67 14.20 4.77 -13.58%
  QoQ % -12.76% 31.04% 17.54% 325.37% -95.28% 197.69% -
  Horiz. % 80.29% 92.03% 70.23% 59.75% 14.05% 297.69% 100.00%
DY 1.39 1.49 1.59 0.00 1.82 1.82 1.79 -15.48%
  QoQ % -6.71% -6.29% 0.00% 0.00% 0.00% 1.68% -
  Horiz. % 77.65% 83.24% 88.83% 0.00% 101.68% 101.68% 100.00%
P/NAPS 0.44 0.42 0.40 0.44 0.36 0.35 0.38 10.24%
  QoQ % 4.76% 5.00% -9.09% 22.22% 2.86% -7.89% -
  Horiz. % 115.79% 110.53% 105.26% 115.79% 94.74% 92.11% 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