Highlights

[PMBTECH] QoQ Quarter Result on 2016-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 03-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     43.05%    YoY -     37.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 117,111 85,415 94,552 73,952 88,411 126,751 112,097 2.95%
  QoQ % 37.11% -9.66% 27.86% -16.35% -30.25% 13.07% -
  Horiz. % 104.47% 76.20% 84.35% 65.97% 78.87% 113.07% 100.00%
PBT 3,712 3,197 3,244 3,140 2,486 3,581 2,157 43.37%
  QoQ % 16.11% -1.45% 3.31% 26.31% -30.58% 66.02% -
  Horiz. % 172.09% 148.22% 150.39% 145.57% 115.25% 166.02% 100.00%
Tax -52 -952 -820 -754 -818 -887 -538 -78.79%
  QoQ % 94.54% -16.10% -8.75% 7.82% 7.78% -64.87% -
  Horiz. % 9.67% 176.95% 152.42% 140.15% 152.04% 164.87% 100.00%
NP 3,660 2,245 2,424 2,386 1,668 2,694 1,619 71.82%
  QoQ % 63.03% -7.38% 1.59% 43.05% -38.08% 66.40% -
  Horiz. % 226.07% 138.67% 149.72% 147.37% 103.03% 166.40% 100.00%
NP to SH 3,660 2,245 2,424 2,386 1,668 2,694 1,619 71.82%
  QoQ % 63.03% -7.38% 1.59% 43.05% -38.08% 66.40% -
  Horiz. % 226.07% 138.67% 149.72% 147.37% 103.03% 166.40% 100.00%
Tax Rate 1.40 % 29.78 % 25.28 % 24.01 % 32.90 % 24.77 % 24.94 % -85.21%
  QoQ % -95.30% 17.80% 5.29% -27.02% 32.82% -0.68% -
  Horiz. % 5.61% 119.41% 101.36% 96.27% 131.92% 99.32% 100.00%
Total Cost 113,451 83,170 92,128 71,566 86,743 124,057 110,478 1.78%
  QoQ % 36.41% -9.72% 28.73% -17.50% -30.08% 12.29% -
  Horiz. % 102.69% 75.28% 83.39% 64.78% 78.52% 112.29% 100.00%
Net Worth 153,410 147,986 144,820 142,540 144,301 144,763 137,111 7.74%
  QoQ % 3.66% 2.19% 1.60% -1.22% -0.32% 5.58% -
  Horiz. % 111.89% 107.93% 105.62% 103.96% 105.24% 105.58% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 774 774 774 774 775 774 774 0.01%
  QoQ % 0.00% 0.05% -0.03% -0.15% 0.22% -0.07% -
  Horiz. % 100.02% 100.02% 99.97% 100.00% 100.15% 99.93% 100.00%
Div Payout % 21.17 % 34.51 % 31.95 % 32.47 % 46.51 % 28.74 % 47.85 % -41.79%
  QoQ % -38.66% 8.01% -1.60% -30.19% 61.83% -39.94% -
  Horiz. % 44.24% 72.12% 66.77% 67.86% 97.20% 60.06% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 153,410 147,986 144,820 142,540 144,301 144,763 137,111 7.74%
  QoQ % 3.66% 2.19% 1.60% -1.22% -0.32% 5.58% -
  Horiz. % 111.89% 107.93% 105.62% 103.96% 105.24% 105.58% 100.00%
NOSH 77,480 77,480 77,444 77,467 77,581 77,413 77,464 0.01%
  QoQ % 0.00% 0.05% -0.03% -0.15% 0.22% -0.06% -
  Horiz. % 100.02% 100.02% 99.97% 100.00% 100.15% 99.94% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.13 % 2.63 % 2.56 % 3.23 % 1.89 % 2.13 % 1.44 % 67.40%
  QoQ % 19.01% 2.73% -20.74% 70.90% -11.27% 47.92% -
  Horiz. % 217.36% 182.64% 177.78% 224.31% 131.25% 147.92% 100.00%
ROE 2.39 % 1.52 % 1.67 % 1.67 % 1.16 % 1.86 % 1.18 % 59.74%
  QoQ % 57.24% -8.98% 0.00% 43.97% -37.63% 57.63% -
  Horiz. % 202.54% 128.81% 141.53% 141.53% 98.31% 157.63% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 151.15 110.24 122.09 95.46 113.96 163.73 144.71 2.93%
  QoQ % 37.11% -9.71% 27.90% -16.23% -30.40% 13.14% -
  Horiz. % 104.45% 76.18% 84.37% 65.97% 78.75% 113.14% 100.00%
EPS 4.72 2.90 3.13 3.08 2.15 3.48 2.09 71.71%
  QoQ % 62.76% -7.35% 1.62% 43.26% -38.22% 66.51% -
  Horiz. % 225.84% 138.76% 149.76% 147.37% 102.87% 166.51% 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 1.9800 1.9100 1.8700 1.8400 1.8600 1.8700 1.7700 7.72%
  QoQ % 3.66% 2.14% 1.63% -1.08% -0.53% 5.65% -
  Horiz. % 111.86% 107.91% 105.65% 103.95% 105.08% 105.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 55.87 40.75 45.11 35.28 42.18 60.47 53.48 2.94%
  QoQ % 37.10% -9.67% 27.86% -16.36% -30.25% 13.07% -
  Horiz. % 104.47% 76.20% 84.35% 65.97% 78.87% 113.07% 100.00%
EPS 1.75 1.07 1.16 1.14 0.80 1.29 0.77 72.43%
  QoQ % 63.55% -7.76% 1.75% 42.50% -37.98% 67.53% -
  Horiz. % 227.27% 138.96% 150.65% 148.05% 103.90% 167.53% 100.00%
DPS 0.37 0.37 0.37 0.37 0.37 0.37 0.37 -
  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 0.7319 0.7061 0.6910 0.6801 0.6885 0.6907 0.6542 7.73%
  QoQ % 3.65% 2.19% 1.60% -1.22% -0.32% 5.58% -
  Horiz. % 111.88% 107.93% 105.63% 103.96% 105.24% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.5400 1.3500 1.3600 0.9800 1.0000 0.9550 0.9250 -
P/RPS 1.02 1.22 1.11 1.03 0.88 0.58 0.64 36.25%
  QoQ % -16.39% 9.91% 7.77% 17.05% 51.72% -9.38% -
  Horiz. % 159.38% 190.63% 173.44% 160.94% 137.50% 90.62% 100.00%
P/EPS 32.60 46.59 43.45 31.82 46.51 27.44 44.26 -18.37%
  QoQ % -30.03% 7.23% 36.55% -31.58% 69.50% -38.00% -
  Horiz. % 73.66% 105.26% 98.17% 71.89% 105.08% 62.00% 100.00%
EY 3.07 2.15 2.30 3.14 2.15 3.64 2.26 22.54%
  QoQ % 42.79% -6.52% -26.75% 46.05% -40.93% 61.06% -
  Horiz. % 135.84% 95.13% 101.77% 138.94% 95.13% 161.06% 100.00%
DY 0.65 0.74 0.74 1.02 1.00 1.05 1.08 -28.61%
  QoQ % -12.16% 0.00% -27.45% 2.00% -4.76% -2.78% -
  Horiz. % 60.19% 68.52% 68.52% 94.44% 92.59% 97.22% 100.00%
P/NAPS 0.78 0.71 0.73 0.53 0.54 0.51 0.52 30.88%
  QoQ % 9.86% -2.74% 37.74% -1.85% 5.88% -1.92% -
  Horiz. % 150.00% 136.54% 140.38% 101.92% 103.85% 98.08% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/10/16 16/08/16 03/05/16 25/02/16 26/11/15 12/08/15 -
Price 1.6000 1.4700 1.6100 0.9700 0.9500 0.9500 0.9000 -
P/RPS 1.06 1.33 1.32 1.02 0.83 0.58 0.62 42.75%
  QoQ % -20.30% 0.76% 29.41% 22.89% 43.10% -6.45% -
  Horiz. % 170.97% 214.52% 212.90% 164.52% 133.87% 93.55% 100.00%
P/EPS 33.87 50.73 51.44 31.49 44.19 27.30 43.06 -14.73%
  QoQ % -33.23% -1.38% 63.35% -28.74% 61.87% -36.60% -
  Horiz. % 78.66% 117.81% 119.46% 73.13% 102.62% 63.40% 100.00%
EY 2.95 1.97 1.94 3.18 2.26 3.66 2.32 17.28%
  QoQ % 49.75% 1.55% -38.99% 40.71% -38.25% 57.76% -
  Horiz. % 127.16% 84.91% 83.62% 137.07% 97.41% 157.76% 100.00%
DY 0.62 0.68 0.62 1.03 1.05 1.05 1.11 -32.06%
  QoQ % -8.82% 9.68% -39.81% -1.90% 0.00% -5.41% -
  Horiz. % 55.86% 61.26% 55.86% 92.79% 94.59% 94.59% 100.00%
P/NAPS 0.81 0.77 0.86 0.53 0.51 0.51 0.51 35.94%
  QoQ % 5.19% -10.47% 62.26% 3.92% 0.00% 0.00% -
  Horiz. % 158.82% 150.98% 168.63% 103.92% 100.00% 100.00% 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.
 


 

227  264  569  1195 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.235+0.01 
 HSI-C7F 0.375-0.055 
 HSI-H6P 0.195+0.035 
 JAKS 0.84+0.02 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.05 
 HSI-H6Q 0.415+0.065 
Partners & Brokers