Highlights

[PMBTECH] QoQ TTM Result on 2017-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 16-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     5.09%    YoY -     22.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 510,781 497,467 468,905 426,834 397,910 371,030 342,330 30.61%
  QoQ % 2.68% 6.09% 9.86% 7.27% 7.24% 8.38% -
  Horiz. % 149.21% 145.32% 136.97% 124.68% 116.24% 108.38% 100.00%
PBT 14,017 14,423 13,912 13,904 13,225 13,293 12,066 10.52%
  QoQ % -2.81% 3.67% 0.06% 5.13% -0.51% 10.17% -
  Horiz. % 116.17% 119.53% 115.30% 115.23% 109.61% 110.17% 100.00%
Tax -3,951 -4,015 -2,489 -2,686 -2,550 -2,578 -3,343 11.80%
  QoQ % 1.59% -61.31% 7.33% -5.33% 1.09% 22.88% -
  Horiz. % 118.19% 120.10% 74.45% 80.35% 76.28% 77.12% 100.00%
NP 10,066 10,408 11,423 11,218 10,675 10,715 8,723 10.03%
  QoQ % -3.29% -8.89% 1.83% 5.09% -0.37% 22.84% -
  Horiz. % 115.40% 119.32% 130.95% 128.60% 122.38% 122.84% 100.00%
NP to SH 10,066 10,408 11,423 11,218 10,675 10,715 8,723 10.03%
  QoQ % -3.29% -8.89% 1.83% 5.09% -0.37% 22.84% -
  Horiz. % 115.40% 119.32% 130.95% 128.60% 122.38% 122.84% 100.00%
Tax Rate 28.19 % 27.84 % 17.89 % 19.32 % 19.28 % 19.39 % 27.71 % 1.15%
  QoQ % 1.26% 55.62% -7.40% 0.21% -0.57% -30.03% -
  Horiz. % 101.73% 100.47% 64.56% 69.72% 69.58% 69.97% 100.00%
Total Cost 500,715 487,059 457,482 415,616 387,235 360,315 333,607 31.12%
  QoQ % 2.80% 6.47% 10.07% 7.33% 7.47% 8.01% -
  Horiz. % 150.09% 146.00% 137.13% 124.58% 116.08% 108.01% 100.00%
Net Worth 156,509 156,509 156,509 155,734 154,960 153,410 147,986 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,324 3,099 3,099 3,099 3,098 3,098 3,099 -17.48%
  QoQ % -25.00% 0.00% 0.00% 0.01% 0.00% -0.03% -
  Horiz. % 74.99% 99.98% 99.98% 99.98% 99.97% 99.97% 100.00%
Div Payout % 23.09 % 29.78 % 27.13 % 27.63 % 29.03 % 28.92 % 35.54 % -25.01%
  QoQ % -22.46% 9.77% -1.81% -4.82% 0.38% -18.63% -
  Horiz. % 64.97% 83.79% 76.34% 77.74% 81.68% 81.37% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 156,509 156,509 156,509 155,734 154,960 153,410 147,986 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
NOSH 77,480 77,480 77,480 77,480 77,480 77,480 77,480 -
  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%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.97 % 2.09 % 2.44 % 2.63 % 2.68 % 2.89 % 2.55 % -15.82%
  QoQ % -5.74% -14.34% -7.22% -1.87% -7.27% 13.33% -
  Horiz. % 77.25% 81.96% 95.69% 103.14% 105.10% 113.33% 100.00%
ROE 6.43 % 6.65 % 7.30 % 7.20 % 6.89 % 6.98 % 5.89 % 6.03%
  QoQ % -3.31% -8.90% 1.39% 4.50% -1.29% 18.51% -
  Horiz. % 109.17% 112.90% 123.94% 122.24% 116.98% 118.51% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 659.24 642.06 605.19 550.90 513.56 478.87 441.83 30.61%
  QoQ % 2.68% 6.09% 9.85% 7.27% 7.24% 8.38% -
  Horiz. % 149.21% 145.32% 136.97% 124.69% 116.23% 108.38% 100.00%
EPS 12.99 13.43 14.74 14.48 13.78 13.83 11.26 10.01%
  QoQ % -3.28% -8.89% 1.80% 5.08% -0.36% 22.82% -
  Horiz. % 115.36% 119.27% 130.91% 128.60% 122.38% 122.82% 100.00%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 4.00 -17.47%
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0200 2.0200 2.0200 2.0100 2.0000 1.9800 1.9100 3.81%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.66% -
  Horiz. % 105.76% 105.76% 105.76% 105.24% 104.71% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 243.70 237.35 223.72 203.65 189.85 177.02 163.33 30.61%
  QoQ % 2.68% 6.09% 9.86% 7.27% 7.25% 8.38% -
  Horiz. % 149.21% 145.32% 136.97% 124.69% 116.24% 108.38% 100.00%
EPS 4.80 4.97 5.45 5.35 5.09 5.11 4.16 10.02%
  QoQ % -3.42% -8.81% 1.87% 5.11% -0.39% 22.84% -
  Horiz. % 115.38% 119.47% 131.01% 128.61% 122.36% 122.84% 100.00%
DPS 1.11 1.48 1.48 1.48 1.48 1.48 1.48 -17.47%
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7467 0.7467 0.7467 0.7430 0.7393 0.7319 0.7061 3.80%
  QoQ % 0.00% 0.00% 0.50% 0.50% 1.01% 3.65% -
  Horiz. % 105.75% 105.75% 105.75% 105.23% 104.70% 103.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.0000 4.2500 2.9000 2.3100 1.6500 1.5400 1.3500 -
P/RPS 0.61 0.66 0.48 0.42 0.32 0.32 0.31 57.09%
  QoQ % -7.58% 37.50% 14.29% 31.25% 0.00% 3.23% -
  Horiz. % 196.77% 212.90% 154.84% 135.48% 103.23% 103.23% 100.00%
P/EPS 30.79 31.64 19.67 15.95 11.98 11.14 11.99 87.63%
  QoQ % -2.69% 60.85% 23.32% 33.14% 7.54% -7.09% -
  Horiz. % 256.80% 263.89% 164.05% 133.03% 99.92% 92.91% 100.00%
EY 3.25 3.16 5.08 6.27 8.35 8.98 8.34 -46.68%
  QoQ % 2.85% -37.80% -18.98% -24.91% -7.02% 7.67% -
  Horiz. % 38.97% 37.89% 60.91% 75.18% 100.12% 107.67% 100.00%
DY 0.75 0.94 1.38 1.73 2.42 2.60 2.96 -59.99%
  QoQ % -20.21% -31.88% -20.23% -28.51% -6.92% -12.16% -
  Horiz. % 25.34% 31.76% 46.62% 58.45% 81.76% 87.84% 100.00%
P/NAPS 1.98 2.10 1.44 1.15 0.83 0.78 0.71 98.25%
  QoQ % -5.71% 45.83% 25.22% 38.55% 6.41% 9.86% -
  Horiz. % 278.87% 295.77% 202.82% 161.97% 116.90% 109.86% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 28/10/16 -
Price 3.1200 4.3600 4.4500 2.2600 1.8600 1.6000 1.4700 -
P/RPS 0.47 0.68 0.74 0.41 0.36 0.33 0.33 26.61%
  QoQ % -30.88% -8.11% 80.49% 13.89% 9.09% 0.00% -
  Horiz. % 142.42% 206.06% 224.24% 124.24% 109.09% 100.00% 100.00%
P/EPS 24.02 32.46 30.18 15.61 13.50 11.57 13.06 50.17%
  QoQ % -26.00% 7.55% 93.34% 15.63% 16.68% -11.41% -
  Horiz. % 183.92% 248.55% 231.09% 119.53% 103.37% 88.59% 100.00%
EY 4.16 3.08 3.31 6.41 7.41 8.64 7.66 -33.46%
  QoQ % 35.06% -6.95% -48.36% -13.50% -14.24% 12.79% -
  Horiz. % 54.31% 40.21% 43.21% 83.68% 96.74% 112.79% 100.00%
DY 0.96 0.92 0.90 1.77 2.15 2.50 2.72 -50.09%
  QoQ % 4.35% 2.22% -49.15% -17.67% -14.00% -8.09% -
  Horiz. % 35.29% 33.82% 33.09% 65.07% 79.04% 91.91% 100.00%
P/NAPS 1.54 2.16 2.20 1.12 0.93 0.81 0.77 58.81%
  QoQ % -28.70% -1.82% 96.43% 20.43% 14.81% 5.19% -
  Horiz. % 200.00% 280.52% 285.71% 145.45% 120.78% 105.19% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers