Highlights

[PMBTECH] QoQ TTM Result on 2012-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     23.39%    YoY -     152.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 265,456 275,869 284,705 293,769 311,727 318,765 309,793 -9.79%
  QoQ % -3.77% -3.10% -3.09% -5.76% -2.21% 2.90% -
  Horiz. % 85.69% 89.05% 91.90% 94.83% 100.62% 102.90% 100.00%
PBT 11,403 12,048 12,456 21,933 18,089 17,364 16,923 -23.16%
  QoQ % -5.35% -3.28% -43.21% 21.25% 4.18% 2.61% -
  Horiz. % 67.38% 71.19% 73.60% 129.60% 106.89% 102.61% 100.00%
Tax -1,925 -2,132 -2,311 -1,992 -1,928 -1,584 -1,427 22.11%
  QoQ % 9.71% 7.75% -16.01% -3.32% -21.72% -11.00% -
  Horiz. % 134.90% 149.40% 161.95% 139.59% 135.11% 111.00% 100.00%
NP 9,478 9,916 10,145 19,941 16,161 15,780 15,496 -27.97%
  QoQ % -4.42% -2.26% -49.12% 23.39% 2.41% 1.83% -
  Horiz. % 61.16% 63.99% 65.47% 128.68% 104.29% 101.83% 100.00%
NP to SH 9,477 9,915 10,145 19,942 16,162 15,781 15,496 -27.97%
  QoQ % -4.42% -2.27% -49.13% 23.39% 2.41% 1.84% -
  Horiz. % 61.16% 63.98% 65.47% 128.69% 104.30% 101.84% 100.00%
Tax Rate 16.88 % 17.70 % 18.55 % 9.08 % 10.66 % 9.12 % 8.43 % 58.93%
  QoQ % -4.63% -4.58% 104.30% -14.82% 16.89% 8.19% -
  Horiz. % 200.24% 209.96% 220.05% 107.71% 126.45% 108.19% 100.00%
Total Cost 255,978 265,953 274,560 273,828 295,566 302,985 294,297 -8.89%
  QoQ % -3.75% -3.13% 0.27% -7.35% -2.45% 2.95% -
  Horiz. % 86.98% 90.37% 93.29% 93.04% 100.43% 102.95% 100.00%
Net Worth 123,055 120,324 118,264 120,110 115,572 113,925 112,377 6.24%
  QoQ % 2.27% 1.74% -1.54% 3.93% 1.45% 1.38% -
  Horiz. % 109.50% 107.07% 105.24% 106.88% 102.84% 101.38% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,321 2,323 2,323 2,325 1,550 1,356 1,356 43.14%
  QoQ % -0.07% 0.00% -0.09% 49.97% 14.32% 0.00% -
  Horiz. % 171.17% 171.30% 171.30% 171.45% 114.32% 100.00% 100.00%
Div Payout % 24.50 % 23.43 % 22.90 % 11.66 % 9.59 % 8.60 % 8.75 % 98.78%
  QoQ % 4.57% 2.31% 96.40% 21.58% 11.51% -1.71% -
  Horiz. % 280.00% 267.77% 261.71% 133.26% 109.60% 98.29% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 123,055 120,324 118,264 120,110 115,572 113,925 112,377 6.24%
  QoQ % 2.27% 1.74% -1.54% 3.93% 1.45% 1.38% -
  Horiz. % 109.50% 107.07% 105.24% 106.88% 102.84% 101.38% 100.00%
NOSH 77,393 77,628 77,297 77,490 77,565 77,499 77,501 -0.09%
  QoQ % -0.30% 0.43% -0.25% -0.10% 0.08% -0.00% -
  Horiz. % 99.86% 100.16% 99.74% 99.99% 100.08% 100.00% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.57 % 3.59 % 3.56 % 6.79 % 5.18 % 4.95 % 5.00 % -20.13%
  QoQ % -0.56% 0.84% -47.57% 31.08% 4.65% -1.00% -
  Horiz. % 71.40% 71.80% 71.20% 135.80% 103.60% 99.00% 100.00%
ROE 7.70 % 8.24 % 8.58 % 16.60 % 13.98 % 13.85 % 13.79 % -32.22%
  QoQ % -6.55% -3.96% -48.31% 18.74% 0.94% 0.44% -
  Horiz. % 55.84% 59.75% 62.22% 120.38% 101.38% 100.44% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 343.00 355.37 368.32 379.10 401.89 411.31 399.72 -9.71%
  QoQ % -3.48% -3.52% -2.84% -5.67% -2.29% 2.90% -
  Horiz. % 85.81% 88.90% 92.14% 94.84% 100.54% 102.90% 100.00%
EPS 12.25 12.77 13.12 25.73 20.84 20.36 19.99 -27.87%
  QoQ % -4.07% -2.67% -49.01% 23.46% 2.36% 1.85% -
  Horiz. % 61.28% 63.88% 65.63% 128.71% 104.25% 101.85% 100.00%
DPS 3.00 3.00 3.00 3.00 2.00 1.75 1.75 43.28%
  QoQ % 0.00% 0.00% 0.00% 50.00% 14.29% 0.00% -
  Horiz. % 171.43% 171.43% 171.43% 171.43% 114.29% 100.00% 100.00%
NAPS 1.5900 1.5500 1.5300 1.5500 1.4900 1.4700 1.4500 6.34%
  QoQ % 2.58% 1.31% -1.29% 4.03% 1.36% 1.38% -
  Horiz. % 109.66% 106.90% 105.52% 106.90% 102.76% 101.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.03 130.97 135.17 139.47 147.99 151.34 147.08 -9.79%
  QoQ % -3.77% -3.11% -3.08% -5.76% -2.21% 2.90% -
  Horiz. % 85.69% 89.05% 91.90% 94.83% 100.62% 102.90% 100.00%
EPS 4.50 4.71 4.82 9.47 7.67 7.49 7.36 -27.98%
  QoQ % -4.46% -2.28% -49.10% 23.47% 2.40% 1.77% -
  Horiz. % 61.14% 63.99% 65.49% 128.67% 104.21% 101.77% 100.00%
DPS 1.10 1.10 1.10 1.10 0.74 0.64 0.64 43.53%
  QoQ % 0.00% 0.00% 0.00% 48.65% 15.63% 0.00% -
  Horiz. % 171.88% 171.88% 171.88% 171.88% 115.62% 100.00% 100.00%
NAPS 0.5842 0.5712 0.5615 0.5702 0.5487 0.5409 0.5335 6.25%
  QoQ % 2.28% 1.73% -1.53% 3.92% 1.44% 1.39% -
  Horiz. % 109.50% 107.07% 105.25% 106.88% 102.85% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.7000 0.5600 0.5600 0.5100 0.6000 0.6200 0.4700 -
P/RPS 0.20 0.16 0.15 0.13 0.15 0.15 0.12 40.62%
  QoQ % 25.00% 6.67% 15.38% -13.33% 0.00% 25.00% -
  Horiz. % 166.67% 133.33% 125.00% 108.33% 125.00% 125.00% 100.00%
P/EPS 5.72 4.38 4.27 1.98 2.88 3.04 2.35 81.05%
  QoQ % 30.59% 2.58% 115.66% -31.25% -5.26% 29.36% -
  Horiz. % 243.40% 186.38% 181.70% 84.26% 122.55% 129.36% 100.00%
EY 17.49 22.81 23.44 50.46 34.73 32.84 42.54 -44.74%
  QoQ % -23.32% -2.69% -53.55% 45.29% 5.76% -22.80% -
  Horiz. % 41.11% 53.62% 55.10% 118.62% 81.64% 77.20% 100.00%
DY 4.29 5.36 5.36 5.88 3.33 2.82 3.72 9.98%
  QoQ % -19.96% 0.00% -8.84% 76.58% 18.09% -24.19% -
  Horiz. % 115.32% 144.09% 144.09% 158.06% 89.52% 75.81% 100.00%
P/NAPS 0.44 0.36 0.37 0.33 0.40 0.42 0.32 23.68%
  QoQ % 22.22% -2.70% 12.12% -17.50% -4.76% 31.25% -
  Horiz. % 137.50% 112.50% 115.62% 103.13% 125.00% 131.25% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.6300 0.6800 0.5500 0.5500 0.5600 0.6000 0.5000 -
P/RPS 0.18 0.19 0.15 0.15 0.14 0.15 0.13 24.25%
  QoQ % -5.26% 26.67% 0.00% 7.14% -6.67% 15.38% -
  Horiz. % 138.46% 146.15% 115.38% 115.38% 107.69% 115.38% 100.00%
P/EPS 5.14 5.32 4.19 2.14 2.69 2.95 2.50 61.76%
  QoQ % -3.38% 26.97% 95.79% -20.45% -8.81% 18.00% -
  Horiz. % 205.60% 212.80% 167.60% 85.60% 107.60% 118.00% 100.00%
EY 19.44 18.78 23.86 46.79 37.21 33.94 39.99 -38.20%
  QoQ % 3.51% -21.29% -49.01% 25.75% 9.63% -15.13% -
  Horiz. % 48.61% 46.96% 59.66% 117.00% 93.05% 84.87% 100.00%
DY 4.76 4.41 5.45 5.45 3.57 2.92 3.50 22.77%
  QoQ % 7.94% -19.08% 0.00% 52.66% 22.26% -16.57% -
  Horiz. % 136.00% 126.00% 155.71% 155.71% 102.00% 83.43% 100.00%
P/NAPS 0.40 0.44 0.36 0.35 0.38 0.41 0.34 11.45%
  QoQ % -9.09% 22.22% 2.86% -7.89% -7.32% 20.59% -
  Horiz. % 117.65% 129.41% 105.88% 102.94% 111.76% 120.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers