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 - 209,595
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 126.65 131.62 135.84 140.16 148.73 152.09 147.81 -9.80%
  QoQ % -3.78% -3.11% -3.08% -5.76% -2.21% 2.90% -
  Horiz. % 85.68% 89.05% 91.90% 94.82% 100.62% 102.90% 100.00%
EPS 4.52 4.73 4.84 9.51 7.71 7.53 7.39 -27.97%
  QoQ % -4.44% -2.27% -49.11% 23.35% 2.39% 1.89% -
  Horiz. % 61.16% 64.01% 65.49% 128.69% 104.33% 101.89% 100.00%
DPS 1.11 1.11 1.11 1.11 0.74 0.65 0.65 42.92%
  QoQ % 0.00% 0.00% 0.00% 50.00% 13.85% 0.00% -
  Horiz. % 170.77% 170.77% 170.77% 170.77% 113.85% 100.00% 100.00%
NAPS 0.5871 0.5741 0.5643 0.5731 0.5514 0.5435 0.5362 6.24%
  QoQ % 2.26% 1.74% -1.54% 3.94% 1.45% 1.36% -
  Horiz. % 109.49% 107.07% 105.24% 106.88% 102.83% 101.36% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers