Highlights

[PMBTECH] QoQ TTM Result on 2011-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     3.81%    YoY -     12.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 318,765 309,793 302,569 269,755 237,027 219,422 206,996 33.32%
  QoQ % 2.90% 2.39% 12.16% 13.81% 8.02% 6.00% -
  Horiz. % 154.00% 149.66% 146.17% 130.32% 114.51% 106.00% 100.00%
PBT 17,364 16,923 10,126 9,767 9,501 9,226 9,046 54.39%
  QoQ % 2.61% 67.12% 3.68% 2.80% 2.98% 1.99% -
  Horiz. % 191.95% 187.08% 111.94% 107.97% 105.03% 101.99% 100.00%
Tax -1,584 -1,427 -2,229 -2,119 -2,134 -2,032 -2,064 -16.16%
  QoQ % -11.00% 35.98% -5.19% 0.70% -5.02% 1.55% -
  Horiz. % 76.74% 69.14% 107.99% 102.66% 103.39% 98.45% 100.00%
NP 15,780 15,496 7,897 7,648 7,367 7,194 6,982 72.14%
  QoQ % 1.83% 96.23% 3.26% 3.81% 2.40% 3.04% -
  Horiz. % 226.01% 221.94% 113.11% 109.54% 105.51% 103.04% 100.00%
NP to SH 15,781 15,496 7,898 7,649 7,368 7,195 6,983 72.13%
  QoQ % 1.84% 96.20% 3.26% 3.81% 2.40% 3.04% -
  Horiz. % 225.99% 221.91% 113.10% 109.54% 105.51% 103.04% 100.00%
Tax Rate 9.12 % 8.43 % 22.01 % 21.70 % 22.46 % 22.02 % 22.82 % -45.71%
  QoQ % 8.19% -61.70% 1.43% -3.38% 2.00% -3.51% -
  Horiz. % 39.96% 36.94% 96.45% 95.09% 98.42% 96.49% 100.00%
Total Cost 302,985 294,297 294,672 262,107 229,660 212,228 200,014 31.87%
  QoQ % 2.95% -0.13% 12.42% 14.13% 8.21% 6.11% -
  Horiz. % 151.48% 147.14% 147.33% 131.04% 114.82% 106.11% 100.00%
Net Worth 113,925 112,377 102,356 99,229 98,543 97,542 94,561 13.21%
  QoQ % 1.38% 9.79% 3.15% 0.70% 1.03% 3.15% -
  Horiz. % 120.48% 118.84% 108.24% 104.94% 104.21% 103.15% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,356 1,356 1,162 1,162 1,161 1,161 1,162 10.83%
  QoQ % 0.00% 16.73% 0.00% 0.07% 0.00% -0.10% -
  Horiz. % 116.69% 116.69% 99.96% 99.96% 99.90% 99.90% 100.00%
Div Payout % 8.60 % 8.75 % 14.71 % 15.19 % 15.76 % 16.14 % 16.65 % -35.60%
  QoQ % -1.71% -40.52% -3.16% -3.62% -2.35% -3.06% -
  Horiz. % 51.65% 52.55% 88.35% 91.23% 94.65% 96.94% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,925 112,377 102,356 99,229 98,543 97,542 94,561 13.21%
  QoQ % 1.38% 9.79% 3.15% 0.70% 1.03% 3.15% -
  Horiz. % 120.48% 118.84% 108.24% 104.94% 104.21% 103.15% 100.00%
NOSH 77,499 77,501 77,542 77,522 77,593 77,414 77,509 -0.01%
  QoQ % -0.00% -0.05% 0.03% -0.09% 0.23% -0.12% -
  Horiz. % 99.99% 99.99% 100.04% 100.02% 100.11% 99.88% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.95 % 5.00 % 2.61 % 2.84 % 3.11 % 3.28 % 3.37 % 29.19%
  QoQ % -1.00% 91.57% -8.10% -8.68% -5.18% -2.67% -
  Horiz. % 146.88% 148.37% 77.45% 84.27% 92.28% 97.33% 100.00%
ROE 13.85 % 13.79 % 7.72 % 7.71 % 7.48 % 7.38 % 7.38 % 52.09%
  QoQ % 0.44% 78.63% 0.13% 3.07% 1.36% 0.00% -
  Horiz. % 187.67% 186.86% 104.61% 104.47% 101.36% 100.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 411.31 399.72 390.20 347.97 305.47 283.44 267.06 33.33%
  QoQ % 2.90% 2.44% 12.14% 13.91% 7.77% 6.13% -
  Horiz. % 154.01% 149.67% 146.11% 130.30% 114.38% 106.13% 100.00%
EPS 20.36 19.99 10.19 9.87 9.50 9.29 9.01 72.12%
  QoQ % 1.85% 96.17% 3.24% 3.89% 2.26% 3.11% -
  Horiz. % 225.97% 221.86% 113.10% 109.54% 105.44% 103.11% 100.00%
DPS 1.75 1.75 1.50 1.50 1.50 1.50 1.50 10.81%
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4700 1.4500 1.3200 1.2800 1.2700 1.2600 1.2200 13.22%
  QoQ % 1.38% 9.85% 3.13% 0.79% 0.79% 3.28% -
  Horiz. % 120.49% 118.85% 108.20% 104.92% 104.10% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 152.09 147.81 144.36 128.70 113.09 104.69 98.76 33.32%
  QoQ % 2.90% 2.39% 12.17% 13.80% 8.02% 6.00% -
  Horiz. % 154.00% 149.67% 146.17% 130.32% 114.51% 106.00% 100.00%
EPS 7.53 7.39 3.77 3.65 3.52 3.43 3.33 72.19%
  QoQ % 1.89% 96.02% 3.29% 3.69% 2.62% 3.00% -
  Horiz. % 226.13% 221.92% 113.21% 109.61% 105.71% 103.00% 100.00%
DPS 0.65 0.65 0.55 0.55 0.55 0.55 0.55 11.77%
  QoQ % 0.00% 18.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.18% 118.18% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5435 0.5362 0.4884 0.4734 0.4702 0.4654 0.4512 13.20%
  QoQ % 1.36% 9.79% 3.17% 0.68% 1.03% 3.15% -
  Horiz. % 120.46% 118.84% 108.24% 104.92% 104.21% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.6200 0.4700 0.4400 0.5800 0.5800 0.7800 0.5000 -
P/RPS 0.15 0.12 0.11 0.17 0.19 0.28 0.19 -14.57%
  QoQ % 25.00% 9.09% -35.29% -10.53% -32.14% 47.37% -
  Horiz. % 78.95% 63.16% 57.89% 89.47% 100.00% 147.37% 100.00%
P/EPS 3.04 2.35 4.32 5.88 6.11 8.39 5.55 -33.03%
  QoQ % 29.36% -45.60% -26.53% -3.76% -27.18% 51.17% -
  Horiz. % 54.77% 42.34% 77.84% 105.95% 110.09% 151.17% 100.00%
EY 32.84 42.54 23.15 17.01 16.37 11.92 18.02 49.14%
  QoQ % -22.80% 83.76% 36.10% 3.91% 37.33% -33.85% -
  Horiz. % 182.24% 236.07% 128.47% 94.40% 90.84% 66.15% 100.00%
DY 2.82 3.72 3.41 2.59 2.59 1.92 3.00 -4.04%
  QoQ % -24.19% 9.09% 31.66% 0.00% 34.90% -36.00% -
  Horiz. % 94.00% 124.00% 113.67% 86.33% 86.33% 64.00% 100.00%
P/NAPS 0.42 0.32 0.33 0.45 0.46 0.62 0.41 1.62%
  QoQ % 31.25% -3.03% -26.67% -2.17% -25.81% 51.22% -
  Horiz. % 102.44% 78.05% 80.49% 109.76% 112.20% 151.22% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.6000 0.5000 0.5100 0.4600 0.5500 0.6000 0.6200 -
P/RPS 0.15 0.13 0.13 0.13 0.18 0.21 0.23 -24.78%
  QoQ % 15.38% 0.00% 0.00% -27.78% -14.29% -8.70% -
  Horiz. % 65.22% 56.52% 56.52% 56.52% 78.26% 91.30% 100.00%
P/EPS 2.95 2.50 5.01 4.66 5.79 6.46 6.88 -43.11%
  QoQ % 18.00% -50.10% 7.51% -19.52% -10.37% -6.10% -
  Horiz. % 42.88% 36.34% 72.82% 67.73% 84.16% 93.90% 100.00%
EY 33.94 39.99 19.97 21.45 17.26 15.49 14.53 75.96%
  QoQ % -15.13% 100.25% -6.90% 24.28% 11.43% 6.61% -
  Horiz. % 233.59% 275.22% 137.44% 147.63% 118.79% 106.61% 100.00%
DY 2.92 3.50 2.94 3.26 2.73 2.50 2.42 13.33%
  QoQ % -16.57% 19.05% -9.82% 19.41% 9.20% 3.31% -
  Horiz. % 120.66% 144.63% 121.49% 134.71% 112.81% 103.31% 100.00%
P/NAPS 0.41 0.34 0.39 0.36 0.43 0.48 0.51 -13.53%
  QoQ % 20.59% -12.82% 8.33% -16.28% -10.42% -5.88% -
  Horiz. % 80.39% 66.67% 76.47% 70.59% 84.31% 94.12% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers