Highlights

[PMBTECH] QoQ TTM Result on 2017-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 13-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.83%    YoY -     30.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 539,102 510,781 497,467 468,905 426,834 397,910 371,030 28.37%
  QoQ % 5.54% 2.68% 6.09% 9.86% 7.27% 7.24% -
  Horiz. % 145.30% 137.67% 134.08% 126.38% 115.04% 107.24% 100.00%
PBT 14,804 14,017 14,423 13,912 13,904 13,225 13,293 7.46%
  QoQ % 5.61% -2.81% 3.67% 0.06% 5.13% -0.51% -
  Horiz. % 111.37% 105.45% 108.50% 104.66% 104.60% 99.49% 100.00%
Tax -4,103 -3,951 -4,015 -2,489 -2,686 -2,550 -2,578 36.43%
  QoQ % -3.85% 1.59% -61.31% 7.33% -5.33% 1.09% -
  Horiz. % 159.15% 153.26% 155.74% 96.55% 104.19% 98.91% 100.00%
NP 10,701 10,066 10,408 11,423 11,218 10,675 10,715 -0.09%
  QoQ % 6.31% -3.29% -8.89% 1.83% 5.09% -0.37% -
  Horiz. % 99.87% 93.94% 97.13% 106.61% 104.69% 99.63% 100.00%
NP to SH 10,701 10,066 10,408 11,423 11,218 10,675 10,715 -0.09%
  QoQ % 6.31% -3.29% -8.89% 1.83% 5.09% -0.37% -
  Horiz. % 99.87% 93.94% 97.13% 106.61% 104.69% 99.63% 100.00%
Tax Rate 27.72 % 28.19 % 27.84 % 17.89 % 19.32 % 19.28 % 19.39 % 26.99%
  QoQ % -1.67% 1.26% 55.62% -7.40% 0.21% -0.57% -
  Horiz. % 142.96% 145.38% 143.58% 92.26% 99.64% 99.43% 100.00%
Total Cost 528,401 500,715 487,059 457,482 415,616 387,235 360,315 29.17%
  QoQ % 5.53% 2.80% 6.47% 10.07% 7.33% 7.47% -
  Horiz. % 146.65% 138.97% 135.18% 126.97% 115.35% 107.47% 100.00%
Net Worth 161,095 156,509 156,509 156,509 155,734 154,960 153,410 3.32%
  QoQ % 2.93% 0.00% 0.00% 0.50% 0.50% 1.01% -
  Horiz. % 105.01% 102.02% 102.02% 102.02% 101.52% 101.01% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,098 2,324 3,099 3,099 3,099 3,098 3,098 -0.00%
  QoQ % 33.31% -25.00% 0.00% 0.00% 0.01% 0.00% -
  Horiz. % 100.00% 75.01% 100.02% 100.02% 100.02% 100.00% 100.00%
Div Payout % 28.96 % 23.09 % 29.78 % 27.13 % 27.63 % 29.03 % 28.92 % 0.09%
  QoQ % 25.42% -22.46% 9.77% -1.81% -4.82% 0.38% -
  Horiz. % 100.14% 79.84% 102.97% 93.81% 95.54% 100.38% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 161,095 156,509 156,509 156,509 155,734 154,960 153,410 3.32%
  QoQ % 2.93% 0.00% 0.00% 0.50% 0.50% 1.01% -
  Horiz. % 105.01% 102.02% 102.02% 102.02% 101.52% 101.01% 100.00%
NOSH 154,900 77,480 77,480 77,480 77,480 77,480 77,480 58.90%
  QoQ % 99.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.92% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.98 % 1.97 % 2.09 % 2.44 % 2.63 % 2.68 % 2.89 % -22.34%
  QoQ % 0.51% -5.74% -14.34% -7.22% -1.87% -7.27% -
  Horiz. % 68.51% 68.17% 72.32% 84.43% 91.00% 92.73% 100.00%
ROE 6.64 % 6.43 % 6.65 % 7.30 % 7.20 % 6.89 % 6.98 % -3.28%
  QoQ % 3.27% -3.31% -8.90% 1.39% 4.50% -1.29% -
  Horiz. % 95.13% 92.12% 95.27% 104.58% 103.15% 98.71% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 348.03 659.24 642.06 605.19 550.90 513.56 478.87 -19.21%
  QoQ % -47.21% 2.68% 6.09% 9.85% 7.27% 7.24% -
  Horiz. % 72.68% 137.67% 134.08% 126.38% 115.04% 107.24% 100.00%
EPS 6.91 12.99 13.43 14.74 14.48 13.78 13.83 -37.11%
  QoQ % -46.81% -3.28% -8.89% 1.80% 5.08% -0.36% -
  Horiz. % 49.96% 93.93% 97.11% 106.58% 104.70% 99.64% 100.00%
DPS 2.00 3.00 4.00 4.00 4.00 4.00 4.00 -37.08%
  QoQ % -33.33% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0400 2.0200 2.0200 2.0200 2.0100 2.0000 1.9800 -34.98%
  QoQ % -48.51% 0.00% 0.00% 0.50% 0.50% 1.01% -
  Horiz. % 52.53% 102.02% 102.02% 102.02% 101.52% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 257.21 243.70 237.35 223.72 203.65 189.85 177.02 28.37%
  QoQ % 5.54% 2.68% 6.09% 9.86% 7.27% 7.25% -
  Horiz. % 145.30% 137.67% 134.08% 126.38% 115.04% 107.25% 100.00%
EPS 5.11 4.80 4.97 5.45 5.35 5.09 5.11 -
  QoQ % 6.46% -3.42% -8.81% 1.87% 5.11% -0.39% -
  Horiz. % 100.00% 93.93% 97.26% 106.65% 104.70% 99.61% 100.00%
DPS 1.48 1.11 1.48 1.48 1.48 1.48 1.48 -
  QoQ % 33.33% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 75.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7686 0.7467 0.7467 0.7467 0.7430 0.7393 0.7319 3.32%
  QoQ % 2.93% 0.00% 0.00% 0.50% 0.50% 1.01% -
  Horiz. % 105.01% 102.02% 102.02% 102.02% 101.52% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.7700 4.0000 4.2500 2.9000 2.3100 1.6500 1.5400 -
P/RPS 0.80 0.61 0.66 0.48 0.42 0.32 0.32 84.51%
  QoQ % 31.15% -7.58% 37.50% 14.29% 31.25% 0.00% -
  Horiz. % 250.00% 190.63% 206.25% 150.00% 131.25% 100.00% 100.00%
P/EPS 40.10 30.79 31.64 19.67 15.95 11.98 11.14 135.43%
  QoQ % 30.24% -2.69% 60.85% 23.32% 33.14% 7.54% -
  Horiz. % 359.96% 276.39% 284.02% 176.57% 143.18% 107.54% 100.00%
EY 2.49 3.25 3.16 5.08 6.27 8.35 8.98 -57.58%
  QoQ % -23.38% 2.85% -37.80% -18.98% -24.91% -7.02% -
  Horiz. % 27.73% 36.19% 35.19% 56.57% 69.82% 92.98% 100.00%
DY 0.72 0.75 0.94 1.38 1.73 2.42 2.60 -57.61%
  QoQ % -4.00% -20.21% -31.88% -20.23% -28.51% -6.92% -
  Horiz. % 27.69% 28.85% 36.15% 53.08% 66.54% 93.08% 100.00%
P/NAPS 2.66 1.98 2.10 1.44 1.15 0.83 0.78 127.07%
  QoQ % 34.34% -5.71% 45.83% 25.22% 38.55% 6.41% -
  Horiz. % 341.03% 253.85% 269.23% 184.62% 147.44% 106.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 27/02/17 -
Price 3.3000 3.1200 4.3600 4.4500 2.2600 1.8600 1.6000 -
P/RPS 0.95 0.47 0.68 0.74 0.41 0.36 0.33 102.76%
  QoQ % 102.13% -30.88% -8.11% 80.49% 13.89% 9.09% -
  Horiz. % 287.88% 142.42% 206.06% 224.24% 124.24% 109.09% 100.00%
P/EPS 47.77 24.02 32.46 30.18 15.61 13.50 11.57 158.03%
  QoQ % 98.88% -26.00% 7.55% 93.34% 15.63% 16.68% -
  Horiz. % 412.88% 207.61% 280.55% 260.85% 134.92% 116.68% 100.00%
EY 2.09 4.16 3.08 3.31 6.41 7.41 8.64 -61.28%
  QoQ % -49.76% 35.06% -6.95% -48.36% -13.50% -14.24% -
  Horiz. % 24.19% 48.15% 35.65% 38.31% 74.19% 85.76% 100.00%
DY 0.61 0.96 0.92 0.90 1.77 2.15 2.50 -61.05%
  QoQ % -36.46% 4.35% 2.22% -49.15% -17.67% -14.00% -
  Horiz. % 24.40% 38.40% 36.80% 36.00% 70.80% 86.00% 100.00%
P/NAPS 3.17 1.54 2.16 2.20 1.12 0.93 0.81 148.96%
  QoQ % 105.84% -28.70% -1.82% 96.43% 20.43% 14.81% -
  Horiz. % 391.36% 190.12% 266.67% 271.60% 138.27% 114.81% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers