Highlights

[PMBTECH] QoQ TTM Result on 2011-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     96.20%    YoY -     115.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 293,769 311,727 318,765 309,793 302,569 269,755 237,027 15.34%
  QoQ % -5.76% -2.21% 2.90% 2.39% 12.16% 13.81% -
  Horiz. % 123.94% 131.52% 134.48% 130.70% 127.65% 113.81% 100.00%
PBT 21,933 18,089 17,364 16,923 10,126 9,767 9,501 74.40%
  QoQ % 21.25% 4.18% 2.61% 67.12% 3.68% 2.80% -
  Horiz. % 230.85% 190.39% 182.76% 178.12% 106.58% 102.80% 100.00%
Tax -1,992 -1,928 -1,584 -1,427 -2,229 -2,119 -2,134 -4.47%
  QoQ % -3.32% -21.72% -11.00% 35.98% -5.19% 0.70% -
  Horiz. % 93.35% 90.35% 74.23% 66.87% 104.45% 99.30% 100.00%
NP 19,941 16,161 15,780 15,496 7,897 7,648 7,367 93.87%
  QoQ % 23.39% 2.41% 1.83% 96.23% 3.26% 3.81% -
  Horiz. % 270.68% 219.37% 214.20% 210.34% 107.19% 103.81% 100.00%
NP to SH 19,942 16,162 15,781 15,496 7,898 7,649 7,368 93.86%
  QoQ % 23.39% 2.41% 1.84% 96.20% 3.26% 3.81% -
  Horiz. % 270.66% 219.35% 214.18% 210.31% 107.19% 103.81% 100.00%
Tax Rate 9.08 % 10.66 % 9.12 % 8.43 % 22.01 % 21.70 % 22.46 % -45.24%
  QoQ % -14.82% 16.89% 8.19% -61.70% 1.43% -3.38% -
  Horiz. % 40.43% 47.46% 40.61% 37.53% 98.00% 96.62% 100.00%
Total Cost 273,828 295,566 302,985 294,297 294,672 262,107 229,660 12.41%
  QoQ % -7.35% -2.45% 2.95% -0.13% 12.42% 14.13% -
  Horiz. % 119.23% 128.70% 131.93% 128.14% 128.31% 114.13% 100.00%
Net Worth 120,110 115,572 113,925 112,377 102,356 99,229 98,543 14.06%
  QoQ % 3.93% 1.45% 1.38% 9.79% 3.15% 0.70% -
  Horiz. % 121.88% 117.28% 115.61% 114.04% 103.87% 100.70% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,325 1,550 1,356 1,356 1,162 1,162 1,161 58.68%
  QoQ % 49.97% 14.32% 0.00% 16.73% 0.00% 0.07% -
  Horiz. % 200.27% 133.54% 116.81% 116.81% 100.07% 100.07% 100.00%
Div Payout % 11.66 % 9.59 % 8.60 % 8.75 % 14.71 % 15.19 % 15.76 % -18.15%
  QoQ % 21.58% 11.51% -1.71% -40.52% -3.16% -3.62% -
  Horiz. % 73.98% 60.85% 54.57% 55.52% 93.34% 96.38% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,110 115,572 113,925 112,377 102,356 99,229 98,543 14.06%
  QoQ % 3.93% 1.45% 1.38% 9.79% 3.15% 0.70% -
  Horiz. % 121.88% 117.28% 115.61% 114.04% 103.87% 100.70% 100.00%
NOSH 77,490 77,565 77,499 77,501 77,542 77,522 77,593 -0.09%
  QoQ % -0.10% 0.08% -0.00% -0.05% 0.03% -0.09% -
  Horiz. % 99.87% 99.96% 99.88% 99.88% 99.93% 99.91% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.79 % 5.18 % 4.95 % 5.00 % 2.61 % 2.84 % 3.11 % 68.06%
  QoQ % 31.08% 4.65% -1.00% 91.57% -8.10% -8.68% -
  Horiz. % 218.33% 166.56% 159.16% 160.77% 83.92% 91.32% 100.00%
ROE 16.60 % 13.98 % 13.85 % 13.79 % 7.72 % 7.71 % 7.48 % 69.89%
  QoQ % 18.74% 0.94% 0.44% 78.63% 0.13% 3.07% -
  Horiz. % 221.93% 186.90% 185.16% 184.36% 103.21% 103.07% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 379.10 401.89 411.31 399.72 390.20 347.97 305.47 15.44%
  QoQ % -5.67% -2.29% 2.90% 2.44% 12.14% 13.91% -
  Horiz. % 124.10% 131.56% 134.65% 130.85% 127.74% 113.91% 100.00%
EPS 25.73 20.84 20.36 19.99 10.19 9.87 9.50 93.95%
  QoQ % 23.46% 2.36% 1.85% 96.17% 3.24% 3.89% -
  Horiz. % 270.84% 219.37% 214.32% 210.42% 107.26% 103.89% 100.00%
DPS 3.00 2.00 1.75 1.75 1.50 1.50 1.50 58.54%
  QoQ % 50.00% 14.29% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 200.00% 133.33% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 1.5500 1.4900 1.4700 1.4500 1.3200 1.2800 1.2700 14.16%
  QoQ % 4.03% 1.36% 1.38% 9.85% 3.13% 0.79% -
  Horiz. % 122.05% 117.32% 115.75% 114.17% 103.94% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 140.16 148.73 152.09 147.81 144.36 128.70 113.09 15.34%
  QoQ % -5.76% -2.21% 2.90% 2.39% 12.17% 13.80% -
  Horiz. % 123.94% 131.51% 134.49% 130.70% 127.65% 113.80% 100.00%
EPS 9.51 7.71 7.53 7.39 3.77 3.65 3.52 93.63%
  QoQ % 23.35% 2.39% 1.89% 96.02% 3.29% 3.69% -
  Horiz. % 270.17% 219.03% 213.92% 209.94% 107.10% 103.69% 100.00%
DPS 1.11 0.74 0.65 0.65 0.55 0.55 0.55 59.50%
  QoQ % 50.00% 13.85% 0.00% 18.18% 0.00% 0.00% -
  Horiz. % 201.82% 134.55% 118.18% 118.18% 100.00% 100.00% 100.00%
NAPS 0.5731 0.5514 0.5435 0.5362 0.4884 0.4734 0.4702 14.06%
  QoQ % 3.94% 1.45% 1.36% 9.79% 3.17% 0.68% -
  Horiz. % 121.88% 117.27% 115.59% 114.04% 103.87% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.5100 0.6000 0.6200 0.4700 0.4400 0.5800 0.5800 -
P/RPS 0.13 0.15 0.15 0.12 0.11 0.17 0.19 -22.30%
  QoQ % -13.33% 0.00% 25.00% 9.09% -35.29% -10.53% -
  Horiz. % 68.42% 78.95% 78.95% 63.16% 57.89% 89.47% 100.00%
P/EPS 1.98 2.88 3.04 2.35 4.32 5.88 6.11 -52.72%
  QoQ % -31.25% -5.26% 29.36% -45.60% -26.53% -3.76% -
  Horiz. % 32.41% 47.14% 49.75% 38.46% 70.70% 96.24% 100.00%
EY 50.46 34.73 32.84 42.54 23.15 17.01 16.37 111.37%
  QoQ % 45.29% 5.76% -22.80% 83.76% 36.10% 3.91% -
  Horiz. % 308.25% 212.16% 200.61% 259.87% 141.42% 103.91% 100.00%
DY 5.88 3.33 2.82 3.72 3.41 2.59 2.59 72.48%
  QoQ % 76.58% 18.09% -24.19% 9.09% 31.66% 0.00% -
  Horiz. % 227.03% 128.57% 108.88% 143.63% 131.66% 100.00% 100.00%
P/NAPS 0.33 0.40 0.42 0.32 0.33 0.45 0.46 -19.81%
  QoQ % -17.50% -4.76% 31.25% -3.03% -26.67% -2.17% -
  Horiz. % 71.74% 86.96% 91.30% 69.57% 71.74% 97.83% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 0.5500 0.5600 0.6000 0.5000 0.5100 0.4600 0.5500 -
P/RPS 0.15 0.14 0.15 0.13 0.13 0.13 0.18 -11.42%
  QoQ % 7.14% -6.67% 15.38% 0.00% 0.00% -27.78% -
  Horiz. % 83.33% 77.78% 83.33% 72.22% 72.22% 72.22% 100.00%
P/EPS 2.14 2.69 2.95 2.50 5.01 4.66 5.79 -48.40%
  QoQ % -20.45% -8.81% 18.00% -50.10% 7.51% -19.52% -
  Horiz. % 36.96% 46.46% 50.95% 43.18% 86.53% 80.48% 100.00%
EY 46.79 37.21 33.94 39.99 19.97 21.45 17.26 94.07%
  QoQ % 25.75% 9.63% -15.13% 100.25% -6.90% 24.28% -
  Horiz. % 271.09% 215.59% 196.64% 231.69% 115.70% 124.28% 100.00%
DY 5.45 3.57 2.92 3.50 2.94 3.26 2.73 58.35%
  QoQ % 52.66% 22.26% -16.57% 19.05% -9.82% 19.41% -
  Horiz. % 199.63% 130.77% 106.96% 128.21% 107.69% 119.41% 100.00%
P/NAPS 0.35 0.38 0.41 0.34 0.39 0.36 0.43 -12.79%
  QoQ % -7.89% -7.32% 20.59% -12.82% 8.33% -16.28% -
  Horiz. % 81.40% 88.37% 95.35% 79.07% 90.70% 83.72% 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.
 


 

244  224  516  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.080.00 
 NETX 0.0150.00 
Partners & Brokers