Highlights

[PMBTECH] QoQ Quarter Result on 2015-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 06-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     21.51%    YoY -     26.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 88,411 126,751 112,097 107,034 91,634 92,279 71,677 14.97%
  QoQ % -30.25% 13.07% 4.73% 16.81% -0.70% 28.74% -
  Horiz. % 123.35% 176.84% 156.39% 149.33% 127.84% 128.74% 100.00%
PBT 2,486 3,581 2,157 2,332 1,967 2,690 2,551 -1.70%
  QoQ % -30.58% 66.02% -7.50% 18.56% -26.88% 5.45% -
  Horiz. % 97.45% 140.38% 84.56% 91.42% 77.11% 105.45% 100.00%
Tax -818 -887 -538 -592 -535 -800 -651 16.39%
  QoQ % 7.78% -64.87% 9.12% -10.65% 33.12% -22.89% -
  Horiz. % 125.65% 136.25% 82.64% 90.94% 82.18% 122.89% 100.00%
NP 1,668 2,694 1,619 1,740 1,432 1,890 1,900 -8.29%
  QoQ % -38.08% 66.40% -6.95% 21.51% -24.23% -0.53% -
  Horiz. % 87.79% 141.79% 85.21% 91.58% 75.37% 99.47% 100.00%
NP to SH 1,668 2,694 1,619 1,740 1,432 1,890 1,900 -8.29%
  QoQ % -38.08% 66.40% -6.95% 21.51% -24.23% -0.53% -
  Horiz. % 87.79% 141.79% 85.21% 91.58% 75.37% 99.47% 100.00%
Tax Rate 32.90 % 24.77 % 24.94 % 25.39 % 27.20 % 29.74 % 25.52 % 18.40%
  QoQ % 32.82% -0.68% -1.77% -6.65% -8.54% 16.54% -
  Horiz. % 128.92% 97.06% 97.73% 99.49% 106.58% 116.54% 100.00%
Total Cost 86,743 124,057 110,478 105,294 90,202 90,389 69,777 15.57%
  QoQ % -30.08% 12.29% 4.92% 16.73% -0.21% 29.54% -
  Horiz. % 124.31% 177.79% 158.33% 150.90% 129.27% 129.54% 100.00%
Net Worth 144,301 144,763 137,111 135,333 132,363 130,131 128,734 7.88%
  QoQ % -0.32% 5.58% 1.31% 2.24% 1.72% 1.08% -
  Horiz. % 112.09% 112.45% 106.51% 105.13% 102.82% 101.08% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 775 774 774 773 774 774 775 0.03%
  QoQ % 0.22% -0.07% 0.17% -0.09% -0.07% -0.12% -
  Horiz. % 100.04% 99.82% 99.89% 99.72% 99.81% 99.88% 100.00%
Div Payout % 46.51 % 28.74 % 47.85 % 44.44 % 54.05 % 40.98 % 40.82 % 9.06%
  QoQ % 61.83% -39.94% 7.67% -17.78% 31.89% 0.39% -
  Horiz. % 113.94% 70.41% 117.22% 108.87% 132.41% 100.39% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 144,301 144,763 137,111 135,333 132,363 130,131 128,734 7.88%
  QoQ % -0.32% 5.58% 1.31% 2.24% 1.72% 1.08% -
  Horiz. % 112.09% 112.45% 106.51% 105.13% 102.82% 101.08% 100.00%
NOSH 77,581 77,413 77,464 77,333 77,405 77,459 77,551 0.03%
  QoQ % 0.22% -0.06% 0.17% -0.09% -0.07% -0.12% -
  Horiz. % 100.04% 99.82% 99.89% 99.72% 99.81% 99.88% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.89 % 2.13 % 1.44 % 1.63 % 1.56 % 2.05 % 2.65 % -20.12%
  QoQ % -11.27% 47.92% -11.66% 4.49% -23.90% -22.64% -
  Horiz. % 71.32% 80.38% 54.34% 61.51% 58.87% 77.36% 100.00%
ROE 1.16 % 1.86 % 1.18 % 1.29 % 1.08 % 1.45 % 1.48 % -14.95%
  QoQ % -37.63% 57.63% -8.53% 19.44% -25.52% -2.03% -
  Horiz. % 78.38% 125.68% 79.73% 87.16% 72.97% 97.97% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 113.96 163.73 144.71 138.41 118.38 119.13 92.43 14.94%
  QoQ % -30.40% 13.14% 4.55% 16.92% -0.63% 28.89% -
  Horiz. % 123.29% 177.14% 156.56% 149.75% 128.08% 128.89% 100.00%
EPS 2.15 3.48 2.09 2.25 1.85 2.44 2.45 -8.32%
  QoQ % -38.22% 66.51% -7.11% 21.62% -24.18% -0.41% -
  Horiz. % 87.76% 142.04% 85.31% 91.84% 75.51% 99.59% 100.00%
DPS 1.00 1.00 1.00 1.00 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% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8600 1.8700 1.7700 1.7500 1.7100 1.6800 1.6600 7.86%
  QoQ % -0.53% 5.65% 1.14% 2.34% 1.79% 1.20% -
  Horiz. % 112.05% 112.65% 106.63% 105.42% 103.01% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.87 71.50 63.23 60.38 51.69 52.06 40.43 14.97%
  QoQ % -30.25% 13.08% 4.72% 16.81% -0.71% 28.77% -
  Horiz. % 123.35% 176.85% 156.39% 149.34% 127.85% 128.77% 100.00%
EPS 0.94 1.52 0.91 0.98 0.81 1.07 1.07 -8.25%
  QoQ % -38.16% 67.03% -7.14% 20.99% -24.30% 0.00% -
  Horiz. % 87.85% 142.06% 85.05% 91.59% 75.70% 100.00% 100.00%
DPS 0.44 0.44 0.44 0.44 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% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8140 0.8166 0.7735 0.7634 0.7467 0.7341 0.7262 7.88%
  QoQ % -0.32% 5.57% 1.32% 2.24% 1.72% 1.09% -
  Horiz. % 112.09% 112.45% 106.51% 105.12% 102.82% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0000 0.9550 0.9250 0.9350 0.9450 1.4300 0.8800 -
P/RPS 0.88 0.58 0.64 0.68 0.80 1.20 0.95 -4.96%
  QoQ % 51.72% -9.38% -5.88% -15.00% -33.33% 26.32% -
  Horiz. % 92.63% 61.05% 67.37% 71.58% 84.21% 126.32% 100.00%
P/EPS 46.51 27.44 44.26 41.56 51.08 58.61 35.92 18.74%
  QoQ % 69.50% -38.00% 6.50% -18.64% -12.85% 63.17% -
  Horiz. % 129.48% 76.39% 123.22% 115.70% 142.20% 163.17% 100.00%
EY 2.15 3.64 2.26 2.41 1.96 1.71 2.78 -15.71%
  QoQ % -40.93% 61.06% -6.22% 22.96% 14.62% -38.49% -
  Horiz. % 77.34% 130.94% 81.29% 86.69% 70.50% 61.51% 100.00%
DY 1.00 1.05 1.08 1.07 1.06 0.70 1.14 -8.34%
  QoQ % -4.76% -2.78% 0.93% 0.94% 51.43% -38.60% -
  Horiz. % 87.72% 92.11% 94.74% 93.86% 92.98% 61.40% 100.00%
P/NAPS 0.54 0.51 0.52 0.53 0.55 0.85 0.53 1.25%
  QoQ % 5.88% -1.92% -1.89% -3.64% -35.29% 60.38% -
  Horiz. % 101.89% 96.23% 98.11% 100.00% 103.77% 160.38% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 -
Price 0.9500 0.9500 0.9000 0.9400 0.9650 1.3400 1.1100 -
P/RPS 0.83 0.58 0.62 0.68 0.82 1.12 1.20 -21.74%
  QoQ % 43.10% -6.45% -8.82% -17.07% -26.79% -6.67% -
  Horiz. % 69.17% 48.33% 51.67% 56.67% 68.33% 93.33% 100.00%
P/EPS 44.19 27.30 43.06 41.78 52.16 54.92 45.31 -1.65%
  QoQ % 61.87% -36.60% 3.06% -19.90% -5.03% 21.21% -
  Horiz. % 97.53% 60.25% 95.03% 92.21% 115.12% 121.21% 100.00%
EY 2.26 3.66 2.32 2.39 1.92 1.82 2.21 1.50%
  QoQ % -38.25% 57.76% -2.93% 24.48% 5.49% -17.65% -
  Horiz. % 102.26% 165.61% 104.98% 108.14% 86.88% 82.35% 100.00%
DY 1.05 1.05 1.11 1.06 1.04 0.75 0.90 10.79%
  QoQ % 0.00% -5.41% 4.72% 1.92% 38.67% -16.67% -
  Horiz. % 116.67% 116.67% 123.33% 117.78% 115.56% 83.33% 100.00%
P/NAPS 0.51 0.51 0.51 0.54 0.56 0.80 0.67 -16.59%
  QoQ % 0.00% 0.00% -5.56% -3.57% -30.00% 19.40% -
  Horiz. % 76.12% 76.12% 76.12% 80.60% 83.58% 119.40% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers