Highlights

[PMBTECH] QoQ Quarter Result on 2014-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -35.39%    YoY -     -8.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 91,634 92,279 71,677 72,980 75,802 76,684 67,860 22.10%
  QoQ % -0.70% 28.74% -1.79% -3.72% -1.15% 13.00% -
  Horiz. % 135.03% 135.98% 105.62% 107.54% 111.70% 113.00% 100.00%
PBT 1,967 2,690 2,551 1,929 3,199 2,973 2,297 -9.80%
  QoQ % -26.88% 5.45% 32.24% -39.70% 7.60% 29.43% -
  Horiz. % 85.63% 117.11% 111.06% 83.98% 139.27% 129.43% 100.00%
Tax -535 -800 -651 -549 -1,063 -693 -664 -13.38%
  QoQ % 33.12% -22.89% -18.58% 48.35% -53.39% -4.37% -
  Horiz. % 80.57% 120.48% 98.04% 82.68% 160.09% 104.37% 100.00%
NP 1,432 1,890 1,900 1,380 2,136 2,280 1,633 -8.36%
  QoQ % -24.23% -0.53% 37.68% -35.39% -6.32% 39.62% -
  Horiz. % 87.69% 115.74% 116.35% 84.51% 130.80% 139.62% 100.00%
NP to SH 1,432 1,890 1,900 1,380 2,136 2,280 1,633 -8.36%
  QoQ % -24.23% -0.53% 37.68% -35.39% -6.32% 39.62% -
  Horiz. % 87.69% 115.74% 116.35% 84.51% 130.80% 139.62% 100.00%
Tax Rate 27.20 % 29.74 % 25.52 % 28.46 % 33.23 % 23.31 % 28.91 % -3.97%
  QoQ % -8.54% 16.54% -10.33% -14.35% 42.56% -19.37% -
  Horiz. % 94.09% 102.87% 88.27% 98.44% 114.94% 80.63% 100.00%
Total Cost 90,202 90,389 69,777 71,600 73,666 74,404 66,227 22.80%
  QoQ % -0.21% 29.54% -2.55% -2.80% -0.99% 12.35% -
  Horiz. % 136.20% 136.48% 105.36% 108.11% 111.23% 112.35% 100.00%
Net Worth 132,363 130,131 128,734 127,146 126,147 124,857 123,055 4.97%
  QoQ % 1.72% 1.08% 1.25% 0.79% 1.03% 1.46% -
  Horiz. % 107.56% 105.75% 104.62% 103.32% 102.51% 101.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 774 774 775 - 773 775 773 0.01%
  QoQ % -0.07% -0.12% 0.00% 0.00% -0.21% 0.20% -
  Horiz. % 100.02% 100.08% 100.20% 0.00% 100.00% 100.20% 100.00%
Div Payout % 54.05 % 40.98 % 40.82 % - % 36.23 % 34.01 % 47.39 % 9.14%
  QoQ % 31.89% 0.39% 0.00% 0.00% 6.53% -28.23% -
  Horiz. % 114.05% 86.47% 86.14% 0.00% 76.45% 71.77% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 132,363 130,131 128,734 127,146 126,147 124,857 123,055 4.97%
  QoQ % 1.72% 1.08% 1.25% 0.79% 1.03% 1.46% -
  Horiz. % 107.56% 105.75% 104.62% 103.32% 102.51% 101.46% 100.00%
NOSH 77,405 77,459 77,551 77,528 77,391 77,551 77,393 0.01%
  QoQ % -0.07% -0.12% 0.03% 0.18% -0.21% 0.20% -
  Horiz. % 100.02% 100.08% 100.20% 100.17% 100.00% 100.20% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.56 % 2.05 % 2.65 % 1.89 % 2.82 % 2.97 % 2.41 % -25.11%
  QoQ % -23.90% -22.64% 40.21% -32.98% -5.05% 23.24% -
  Horiz. % 64.73% 85.06% 109.96% 78.42% 117.01% 123.24% 100.00%
ROE 1.08 % 1.45 % 1.48 % 1.09 % 1.69 % 1.83 % 1.33 % -12.93%
  QoQ % -25.52% -2.03% 35.78% -35.50% -7.65% 37.59% -
  Horiz. % 81.20% 109.02% 111.28% 81.95% 127.07% 137.59% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.38 119.13 92.43 94.13 97.95 98.88 87.68 22.09%
  QoQ % -0.63% 28.89% -1.81% -3.90% -0.94% 12.77% -
  Horiz. % 135.01% 135.87% 105.42% 107.36% 111.71% 112.77% 100.00%
EPS 1.85 2.44 2.45 1.78 2.76 2.94 2.11 -8.37%
  QoQ % -24.18% -0.41% 37.64% -35.51% -6.12% 39.34% -
  Horiz. % 87.68% 115.64% 116.11% 84.36% 130.81% 139.34% 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 1.7100 1.6800 1.6600 1.6400 1.6300 1.6100 1.5900 4.96%
  QoQ % 1.79% 1.20% 1.22% 0.61% 1.24% 1.26% -
  Horiz. % 107.55% 105.66% 104.40% 103.14% 102.52% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.69 52.06 40.43 41.17 42.76 43.26 38.28 22.10%
  QoQ % -0.71% 28.77% -1.80% -3.72% -1.16% 13.01% -
  Horiz. % 135.03% 136.00% 105.62% 107.55% 111.70% 113.01% 100.00%
EPS 0.81 1.07 1.07 0.78 1.20 1.29 0.92 -8.12%
  QoQ % -24.30% 0.00% 37.18% -35.00% -6.98% 40.22% -
  Horiz. % 88.04% 116.30% 116.30% 84.78% 130.43% 140.22% 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 0.7467 0.7341 0.7262 0.7172 0.7116 0.7043 0.6942 4.97%
  QoQ % 1.72% 1.09% 1.25% 0.79% 1.04% 1.45% -
  Horiz. % 107.56% 105.75% 104.61% 103.31% 102.51% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9450 1.4300 0.8800 0.7350 0.6700 0.7000 0.7000 -
P/RPS 0.80 1.20 0.95 0.78 0.68 0.71 0.80 -
  QoQ % -33.33% 26.32% 21.79% 14.71% -4.23% -11.25% -
  Horiz. % 100.00% 150.00% 118.75% 97.50% 85.00% 88.75% 100.00%
P/EPS 51.08 58.61 35.92 41.29 24.28 23.81 33.18 33.22%
  QoQ % -12.85% 63.17% -13.01% 70.06% 1.97% -28.24% -
  Horiz. % 153.95% 176.64% 108.26% 124.44% 73.18% 71.76% 100.00%
EY 1.96 1.71 2.78 2.42 4.12 4.20 3.01 -24.81%
  QoQ % 14.62% -38.49% 14.88% -41.26% -1.90% 39.53% -
  Horiz. % 65.12% 56.81% 92.36% 80.40% 136.88% 139.53% 100.00%
DY 1.06 0.70 1.14 0.00 1.49 1.43 1.43 -18.05%
  QoQ % 51.43% -38.60% 0.00% 0.00% 4.20% 0.00% -
  Horiz. % 74.13% 48.95% 79.72% 0.00% 104.20% 100.00% 100.00%
P/NAPS 0.55 0.85 0.53 0.45 0.41 0.43 0.44 15.99%
  QoQ % -35.29% 60.38% 17.78% 9.76% -4.65% -2.27% -
  Horiz. % 125.00% 193.18% 120.45% 102.27% 93.18% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 -
Price 0.9650 1.3400 1.1100 0.8500 0.7200 0.6700 0.6300 -
P/RPS 0.82 1.12 1.20 0.90 0.74 0.68 0.72 9.03%
  QoQ % -26.79% -6.67% 33.33% 21.62% 8.82% -5.56% -
  Horiz. % 113.89% 155.56% 166.67% 125.00% 102.78% 94.44% 100.00%
P/EPS 52.16 54.92 45.31 47.75 26.09 22.79 29.86 44.90%
  QoQ % -5.03% 21.21% -5.11% 83.02% 14.48% -23.68% -
  Horiz. % 174.68% 183.92% 151.74% 159.91% 87.37% 76.32% 100.00%
EY 1.92 1.82 2.21 2.09 3.83 4.39 3.35 -30.93%
  QoQ % 5.49% -17.65% 5.74% -45.43% -12.76% 31.04% -
  Horiz. % 57.31% 54.33% 65.97% 62.39% 114.33% 131.04% 100.00%
DY 1.04 0.75 0.90 0.00 1.39 1.49 1.59 -24.59%
  QoQ % 38.67% -16.67% 0.00% 0.00% -6.71% -6.29% -
  Horiz. % 65.41% 47.17% 56.60% 0.00% 87.42% 93.71% 100.00%
P/NAPS 0.56 0.80 0.67 0.52 0.44 0.42 0.40 25.07%
  QoQ % -30.00% 19.40% 28.85% 18.18% 4.76% 5.00% -
  Horiz. % 140.00% 200.00% 167.50% 130.00% 110.00% 105.00% 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.
 


 

194  286  576  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.36-0.01 
 NETX 0.015-0.005 
 HSI-C5J 0.135-0.075 
 HSI-C5P 0.30-0.05 
 GPACKET 0.50+0.04 
 IRIS 0.155+0.01 
 HSI-H6R 0.355+0.035 
 MQTECH 0.030.00 
Partners & Brokers