Highlights

[PMBTECH] QoQ TTM Result on 2018-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     6.31%    YoY -     -4.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 427,388 444,765 537,222 539,102 510,781 497,467 468,905 -6.00%
  QoQ % -3.91% -17.21% -0.35% 5.54% 2.68% 6.09% -
  Horiz. % 91.15% 94.85% 114.57% 114.97% 108.93% 106.09% 100.00%
PBT 13,658 14,137 14,128 14,804 14,017 14,423 13,912 -1.22%
  QoQ % -3.39% 0.06% -4.57% 5.61% -2.81% 3.67% -
  Horiz. % 98.17% 101.62% 101.55% 106.41% 100.75% 103.67% 100.00%
Tax -4,681 -4,818 -4,252 -4,103 -3,951 -4,015 -2,489 52.42%
  QoQ % 2.84% -13.31% -3.63% -3.85% 1.59% -61.31% -
  Horiz. % 188.07% 193.57% 170.83% 164.85% 158.74% 161.31% 100.00%
NP 8,977 9,319 9,876 10,701 10,066 10,408 11,423 -14.85%
  QoQ % -3.67% -5.64% -7.71% 6.31% -3.29% -8.89% -
  Horiz. % 78.59% 81.58% 86.46% 93.68% 88.12% 91.11% 100.00%
NP to SH 8,977 9,319 9,876 10,701 10,066 10,408 11,423 -14.85%
  QoQ % -3.67% -5.64% -7.71% 6.31% -3.29% -8.89% -
  Horiz. % 78.59% 81.58% 86.46% 93.68% 88.12% 91.11% 100.00%
Tax Rate 34.27 % 34.08 % 30.10 % 27.72 % 28.19 % 27.84 % 17.89 % 54.30%
  QoQ % 0.56% 13.22% 8.59% -1.67% 1.26% 55.62% -
  Horiz. % 191.56% 190.50% 168.25% 154.95% 157.57% 155.62% 100.00%
Total Cost 418,411 435,446 527,346 528,401 500,715 487,059 457,482 -5.78%
  QoQ % -3.91% -17.43% -0.20% 5.53% 2.80% 6.47% -
  Horiz. % 91.46% 95.18% 115.27% 115.50% 109.45% 106.47% 100.00%
Net Worth 357,004 356,988 352,521 161,095 156,509 156,509 156,509 73.37%
  QoQ % 0.00% 1.27% 118.83% 2.93% 0.00% 0.00% -
  Horiz. % 228.10% 228.09% 225.24% 102.93% 100.00% 100.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 3,114 3,114 2,323 3,098 2,324 3,099 3,099 0.33%
  QoQ % 0.00% 34.04% -25.00% 33.31% -25.00% 0.00% -
  Horiz. % 100.50% 100.50% 74.98% 99.98% 75.00% 100.00% 100.00%
Div Payout % 34.70 % 33.42 % 23.53 % 28.96 % 23.09 % 29.78 % 27.13 % 17.85%
  QoQ % 3.83% 42.03% -18.75% 25.42% -22.46% 9.77% -
  Horiz. % 127.90% 123.18% 86.73% 106.75% 85.11% 109.77% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 357,004 356,988 352,521 161,095 156,509 156,509 156,509 73.37%
  QoQ % 0.00% 1.27% 118.83% 2.93% 0.00% 0.00% -
  Horiz. % 228.10% 228.09% 225.24% 102.93% 100.00% 100.00% 100.00%
NOSH 156,581 156,574 155,296 154,900 77,480 77,480 77,480 59.91%
  QoQ % 0.00% 0.82% 0.26% 99.92% 0.00% 0.00% -
  Horiz. % 202.09% 202.08% 200.43% 199.92% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.10 % 2.10 % 1.84 % 1.98 % 1.97 % 2.09 % 2.44 % -9.53%
  QoQ % 0.00% 14.13% -7.07% 0.51% -5.74% -14.34% -
  Horiz. % 86.07% 86.07% 75.41% 81.15% 80.74% 85.66% 100.00%
ROE 2.51 % 2.61 % 2.80 % 6.64 % 6.43 % 6.65 % 7.30 % -50.95%
  QoQ % -3.83% -6.79% -57.83% 3.27% -3.31% -8.90% -
  Horiz. % 34.38% 35.75% 38.36% 90.96% 88.08% 91.10% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 272.95 284.06 345.93 348.03 659.24 642.06 605.19 -41.22%
  QoQ % -3.91% -17.89% -0.60% -47.21% 2.68% 6.09% -
  Horiz. % 45.10% 46.94% 57.16% 57.51% 108.93% 106.09% 100.00%
EPS 5.73 5.95 6.36 6.91 12.99 13.43 14.74 -46.77%
  QoQ % -3.70% -6.45% -7.96% -46.81% -3.28% -8.89% -
  Horiz. % 38.87% 40.37% 43.15% 46.88% 88.13% 91.11% 100.00%
DPS 2.00 1.99 1.50 2.00 3.00 4.00 4.00 -37.03%
  QoQ % 0.50% 32.67% -25.00% -33.33% -25.00% 0.00% -
  Horiz. % 50.00% 49.75% 37.50% 50.00% 75.00% 100.00% 100.00%
NAPS 2.2800 2.2800 2.2700 1.0400 2.0200 2.0200 2.0200 8.41%
  QoQ % 0.00% 0.44% 118.27% -48.51% 0.00% 0.00% -
  Horiz. % 112.87% 112.87% 112.38% 51.49% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 203.91 212.20 256.31 257.21 243.70 237.35 223.72 -6.00%
  QoQ % -3.91% -17.21% -0.35% 5.54% 2.68% 6.09% -
  Horiz. % 91.15% 94.85% 114.57% 114.97% 108.93% 106.09% 100.00%
EPS 4.28 4.45 4.71 5.11 4.80 4.97 5.45 -14.89%
  QoQ % -3.82% -5.52% -7.83% 6.46% -3.42% -8.81% -
  Horiz. % 78.53% 81.65% 86.42% 93.76% 88.07% 91.19% 100.00%
DPS 1.49 1.49 1.11 1.48 1.11 1.48 1.48 0.45%
  QoQ % 0.00% 34.23% -25.00% 33.33% -25.00% 0.00% -
  Horiz. % 100.68% 100.68% 75.00% 100.00% 75.00% 100.00% 100.00%
NAPS 1.7033 1.7032 1.6819 0.7686 0.7467 0.7467 0.7467 73.37%
  QoQ % 0.01% 1.27% 118.83% 2.93% 0.00% 0.00% -
  Horiz. % 228.11% 228.10% 225.24% 102.93% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.3500 3.5700 3.2400 2.7700 4.0000 4.2500 2.9000 -
P/RPS 1.23 1.26 0.94 0.80 0.61 0.66 0.48 87.37%
  QoQ % -2.38% 34.04% 17.50% 31.15% -7.58% 37.50% -
  Horiz. % 256.25% 262.50% 195.83% 166.67% 127.08% 137.50% 100.00%
P/EPS 58.43 59.98 50.95 40.10 30.79 31.64 19.67 106.78%
  QoQ % -2.58% 17.72% 27.06% 30.24% -2.69% 60.85% -
  Horiz. % 297.05% 304.93% 259.02% 203.86% 156.53% 160.85% 100.00%
EY 1.71 1.67 1.96 2.49 3.25 3.16 5.08 -51.64%
  QoQ % 2.40% -14.80% -21.29% -23.38% 2.85% -37.80% -
  Horiz. % 33.66% 32.87% 38.58% 49.02% 63.98% 62.20% 100.00%
DY 0.60 0.56 0.46 0.72 0.75 0.94 1.38 -42.64%
  QoQ % 7.14% 21.74% -36.11% -4.00% -20.21% -31.88% -
  Horiz. % 43.48% 40.58% 33.33% 52.17% 54.35% 68.12% 100.00%
P/NAPS 1.47 1.57 1.43 2.66 1.98 2.10 1.44 1.39%
  QoQ % -6.37% 9.79% -46.24% 34.34% -5.71% 45.83% -
  Horiz. % 102.08% 109.03% 99.31% 184.72% 137.50% 145.83% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 -
Price 3.1500 3.2000 3.4500 3.3000 3.1200 4.3600 4.4500 -
P/RPS 1.15 1.13 1.00 0.95 0.47 0.68 0.74 34.20%
  QoQ % 1.77% 13.00% 5.26% 102.13% -30.88% -8.11% -
  Horiz. % 155.41% 152.70% 135.14% 128.38% 63.51% 91.89% 100.00%
P/EPS 54.94 53.77 54.25 47.77 24.02 32.46 30.18 49.14%
  QoQ % 2.18% -0.88% 13.56% 98.88% -26.00% 7.55% -
  Horiz. % 182.04% 178.16% 179.75% 158.28% 79.59% 107.55% 100.00%
EY 1.82 1.86 1.84 2.09 4.16 3.08 3.31 -32.91%
  QoQ % -2.15% 1.09% -11.96% -49.76% 35.06% -6.95% -
  Horiz. % 54.98% 56.19% 55.59% 63.14% 125.68% 93.05% 100.00%
DY 0.63 0.62 0.43 0.61 0.96 0.92 0.90 -21.18%
  QoQ % 1.61% 44.19% -29.51% -36.46% 4.35% 2.22% -
  Horiz. % 70.00% 68.89% 47.78% 67.78% 106.67% 102.22% 100.00%
P/NAPS 1.38 1.40 1.52 3.17 1.54 2.16 2.20 -26.74%
  QoQ % -1.43% -7.89% -52.05% 105.84% -28.70% -1.82% -
  Horiz. % 62.73% 63.64% 69.09% 144.09% 70.00% 98.18% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers