Highlights

[PMBTECH] QoQ Quarter Result on 2017-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 18-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -35.90%    YoY -     -1.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 145,673 127,486 123,476 100,832 117,111 85,415 94,552 33.29%
  QoQ % 14.27% 3.25% 22.46% -13.90% 37.11% -9.66% -
  Horiz. % 154.07% 134.83% 130.59% 106.64% 123.86% 90.34% 100.00%
PBT 4,223 3,205 3,923 3,072 3,712 3,197 3,244 19.17%
  QoQ % 31.76% -18.30% 27.70% -17.24% 16.11% -1.45% -
  Horiz. % 130.18% 98.80% 120.93% 94.70% 114.43% 98.55% 100.00%
Tax -1,578 -755 -956 -726 -52 -952 -820 54.53%
  QoQ % -109.01% 21.03% -31.68% -1,296.15% 94.54% -16.10% -
  Horiz. % 192.44% 92.07% 116.59% 88.54% 6.34% 116.10% 100.00%
NP 2,645 2,450 2,967 2,346 3,660 2,245 2,424 5.97%
  QoQ % 7.96% -17.43% 26.47% -35.90% 63.03% -7.38% -
  Horiz. % 109.12% 101.07% 122.40% 96.78% 150.99% 92.62% 100.00%
NP to SH 2,645 2,450 2,967 2,346 3,660 2,245 2,424 5.97%
  QoQ % 7.96% -17.43% 26.47% -35.90% 63.03% -7.38% -
  Horiz. % 109.12% 101.07% 122.40% 96.78% 150.99% 92.62% 100.00%
Tax Rate 37.37 % 23.56 % 24.37 % 23.63 % 1.40 % 29.78 % 25.28 % 29.67%
  QoQ % 58.62% -3.32% 3.13% 1,587.86% -95.30% 17.80% -
  Horiz. % 147.82% 93.20% 96.40% 93.47% 5.54% 117.80% 100.00%
Total Cost 143,028 125,036 120,509 98,486 113,451 83,170 92,128 33.97%
  QoQ % 14.39% 3.76% 22.36% -13.19% 36.41% -9.72% -
  Horiz. % 155.25% 135.72% 130.81% 106.90% 123.14% 90.28% 100.00%
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,820 5.30%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.19% -
  Horiz. % 108.07% 108.07% 107.54% 107.00% 105.93% 102.19% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 774 774 774 774 774 774 774 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Div Payout % 29.29 % 31.62 % 26.11 % 33.03 % 21.17 % 34.51 % 31.95 % -5.62%
  QoQ % -7.37% 21.10% -20.95% 56.02% -38.66% 8.01% -
  Horiz. % 91.67% 98.97% 81.72% 103.38% 66.26% 108.01% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 156,509 156,509 155,734 154,960 153,410 147,986 144,820 5.30%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.19% -
  Horiz. % 108.07% 108.07% 107.54% 107.00% 105.93% 102.19% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,480 77,480 77,444 0.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% -
  Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.82 % 1.92 % 2.40 % 2.33 % 3.13 % 2.63 % 2.56 % -20.29%
  QoQ % -5.21% -20.00% 3.00% -25.56% 19.01% 2.73% -
  Horiz. % 71.09% 75.00% 93.75% 91.02% 122.27% 102.73% 100.00%
ROE 1.69 % 1.57 % 1.91 % 1.51 % 2.39 % 1.52 % 1.67 % 0.79%
  QoQ % 7.64% -17.80% 26.49% -36.82% 57.24% -8.98% -
  Horiz. % 101.20% 94.01% 114.37% 90.42% 143.11% 91.02% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 188.01 164.54 159.36 130.14 151.15 110.24 122.09 33.25%
  QoQ % 14.26% 3.25% 22.45% -13.90% 37.11% -9.71% -
  Horiz. % 153.99% 134.77% 130.53% 106.59% 123.80% 90.29% 100.00%
EPS 3.41 3.16 3.83 3.03 4.72 2.90 3.13 5.86%
  QoQ % 7.91% -17.49% 26.40% -35.81% 62.76% -7.35% -
  Horiz. % 108.95% 100.96% 122.36% 96.81% 150.80% 92.65% 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 2.0200 2.0200 2.0100 2.0000 1.9800 1.9100 1.8700 5.26%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.66% 2.14% -
  Horiz. % 108.02% 108.02% 107.49% 106.95% 105.88% 102.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 82.18 71.92 69.65 56.88 66.06 48.18 53.34 33.29%
  QoQ % 14.27% 3.26% 22.45% -13.90% 37.11% -9.67% -
  Horiz. % 154.07% 134.83% 130.58% 106.64% 123.85% 90.33% 100.00%
EPS 1.49 1.38 1.67 1.32 2.06 1.27 1.37 5.74%
  QoQ % 7.97% -17.37% 26.52% -35.92% 62.20% -7.30% -
  Horiz. % 108.76% 100.73% 121.90% 96.35% 150.36% 92.70% 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 0.8829 0.8829 0.8785 0.8741 0.8654 0.8348 0.8169 5.30%
  QoQ % 0.00% 0.50% 0.50% 1.01% 3.67% 2.19% -
  Horiz. % 108.08% 108.08% 107.54% 107.00% 105.94% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.2500 2.9000 2.3100 1.6500 1.5400 1.3500 1.3600 -
P/RPS 2.26 1.76 1.45 1.27 1.02 1.22 1.11 60.43%
  QoQ % 28.41% 21.38% 14.17% 24.51% -16.39% 9.91% -
  Horiz. % 203.60% 158.56% 130.63% 114.41% 91.89% 109.91% 100.00%
P/EPS 124.50 91.71 60.32 54.49 32.60 46.59 43.45 101.35%
  QoQ % 35.75% 52.04% 10.70% 67.15% -30.03% 7.23% -
  Horiz. % 286.54% 211.07% 138.83% 125.41% 75.03% 107.23% 100.00%
EY 0.80 1.09 1.66 1.84 3.07 2.15 2.30 -50.45%
  QoQ % -26.61% -34.34% -9.78% -40.07% 42.79% -6.52% -
  Horiz. % 34.78% 47.39% 72.17% 80.00% 133.48% 93.48% 100.00%
DY 0.24 0.34 0.43 0.61 0.65 0.74 0.74 -52.70%
  QoQ % -29.41% -20.93% -29.51% -6.15% -12.16% 0.00% -
  Horiz. % 32.43% 45.95% 58.11% 82.43% 87.84% 100.00% 100.00%
P/NAPS 2.10 1.44 1.15 0.83 0.78 0.71 0.73 101.88%
  QoQ % 45.83% 25.22% 38.55% 6.41% 9.86% -2.74% -
  Horiz. % 287.67% 197.26% 157.53% 113.70% 106.85% 97.26% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 16/08/16 -
Price 4.3600 4.4500 2.2600 1.8600 1.6000 1.4700 1.6100 -
P/RPS 2.32 2.70 1.42 1.43 1.06 1.33 1.32 45.49%
  QoQ % -14.07% 90.14% -0.70% 34.91% -20.30% 0.76% -
  Horiz. % 175.76% 204.55% 107.58% 108.33% 80.30% 100.76% 100.00%
P/EPS 127.72 140.73 59.02 61.43 33.87 50.73 51.44 83.06%
  QoQ % -9.24% 138.44% -3.92% 81.37% -33.23% -1.38% -
  Horiz. % 248.29% 273.58% 114.74% 119.42% 65.84% 98.62% 100.00%
EY 0.78 0.71 1.69 1.63 2.95 1.97 1.94 -45.43%
  QoQ % 9.86% -57.99% 3.68% -44.75% 49.75% 1.55% -
  Horiz. % 40.21% 36.60% 87.11% 84.02% 152.06% 101.55% 100.00%
DY 0.23 0.22 0.44 0.54 0.62 0.68 0.62 -48.28%
  QoQ % 4.55% -50.00% -18.52% -12.90% -8.82% 9.68% -
  Horiz. % 37.10% 35.48% 70.97% 87.10% 100.00% 109.68% 100.00%
P/NAPS 2.16 2.20 1.12 0.93 0.81 0.77 0.86 84.46%
  QoQ % -1.82% 96.43% 20.43% 14.81% 5.19% -10.47% -
  Horiz. % 251.16% 255.81% 130.23% 108.14% 94.19% 89.53% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers