Highlights

[PMBTECH] QoQ TTM Result on 2014-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -9.64%    YoY -     -12.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 437,516 403,044 362,624 328,570 312,738 297,143 293,326 30.51%
  QoQ % 8.55% 11.15% 10.36% 5.06% 5.25% 1.30% -
  Horiz. % 149.16% 137.40% 123.62% 112.02% 106.62% 101.30% 100.00%
PBT 10,037 9,146 9,540 9,137 10,369 10,652 10,398 -2.33%
  QoQ % 9.74% -4.13% 4.41% -11.88% -2.66% 2.44% -
  Horiz. % 96.53% 87.96% 91.75% 87.87% 99.72% 102.44% 100.00%
Tax -2,552 -2,465 -2,578 -2,535 -3,063 -2,956 -2,969 -9.59%
  QoQ % -3.53% 4.38% -1.70% 17.24% -3.62% 0.44% -
  Horiz. % 85.95% 83.02% 86.83% 85.38% 103.17% 99.56% 100.00%
NP 7,485 6,681 6,962 6,602 7,306 7,696 7,429 0.50%
  QoQ % 12.03% -4.04% 5.45% -9.64% -5.07% 3.59% -
  Horiz. % 100.75% 89.93% 93.71% 88.87% 98.34% 103.59% 100.00%
NP to SH 7,485 6,681 6,962 6,602 7,306 7,696 7,429 0.50%
  QoQ % 12.03% -4.04% 5.45% -9.64% -5.07% 3.59% -
  Horiz. % 100.75% 89.93% 93.71% 88.87% 98.34% 103.59% 100.00%
Tax Rate 25.43 % 26.95 % 27.02 % 27.74 % 29.54 % 27.75 % 28.55 % -7.42%
  QoQ % -5.64% -0.26% -2.60% -6.09% 6.45% -2.80% -
  Horiz. % 89.07% 94.40% 94.64% 97.16% 103.47% 97.20% 100.00%
Total Cost 430,031 396,363 355,662 321,968 305,432 289,447 285,897 31.25%
  QoQ % 8.49% 11.44% 10.47% 5.41% 5.52% 1.24% -
  Horiz. % 150.41% 138.64% 124.40% 112.62% 106.83% 101.24% 100.00%
Net Worth 144,763 137,111 135,333 132,363 130,131 128,734 127,146 9.03%
  QoQ % 5.58% 1.31% 2.24% 1.72% 1.08% 1.25% -
  Horiz. % 113.86% 107.84% 106.44% 104.10% 102.35% 101.25% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,096 3,096 3,097 2,324 2,324 2,324 2,323 21.08%
  QoQ % -0.01% -0.03% 33.27% 0.01% -0.04% 0.07% -
  Horiz. % 133.26% 133.28% 133.32% 100.03% 100.03% 100.07% 100.00%
Div Payout % 41.36 % 46.35 % 44.49 % 35.20 % 31.81 % 30.21 % 31.27 % 20.47%
  QoQ % -10.77% 4.18% 26.39% 10.66% 5.30% -3.39% -
  Horiz. % 132.27% 148.23% 142.28% 112.57% 101.73% 96.61% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 144,763 137,111 135,333 132,363 130,131 128,734 127,146 9.03%
  QoQ % 5.58% 1.31% 2.24% 1.72% 1.08% 1.25% -
  Horiz. % 113.86% 107.84% 106.44% 104.10% 102.35% 101.25% 100.00%
NOSH 77,413 77,464 77,333 77,405 77,459 77,551 77,528 -0.10%
  QoQ % -0.06% 0.17% -0.09% -0.07% -0.12% 0.03% -
  Horiz. % 99.85% 99.92% 99.75% 99.84% 99.91% 100.03% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.71 % 1.66 % 1.92 % 2.01 % 2.34 % 2.59 % 2.53 % -22.97%
  QoQ % 3.01% -13.54% -4.48% -14.10% -9.65% 2.37% -
  Horiz. % 67.59% 65.61% 75.89% 79.45% 92.49% 102.37% 100.00%
ROE 5.17 % 4.87 % 5.14 % 4.99 % 5.61 % 5.98 % 5.84 % -7.80%
  QoQ % 6.16% -5.25% 3.01% -11.05% -6.19% 2.40% -
  Horiz. % 88.53% 83.39% 88.01% 85.45% 96.06% 102.40% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 565.17 520.30 468.91 424.48 403.75 383.16 378.35 30.64%
  QoQ % 8.62% 10.96% 10.47% 5.13% 5.37% 1.27% -
  Horiz. % 149.38% 137.52% 123.94% 112.19% 106.71% 101.27% 100.00%
EPS 9.67 8.62 9.00 8.53 9.43 9.92 9.58 0.62%
  QoQ % 12.18% -4.22% 5.51% -9.54% -4.94% 3.55% -
  Horiz. % 100.94% 89.98% 93.95% 89.04% 98.43% 103.55% 100.00%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.12%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8700 1.7700 1.7500 1.7100 1.6800 1.6600 1.6400 9.13%
  QoQ % 5.65% 1.14% 2.34% 1.79% 1.20% 1.22% -
  Horiz. % 114.02% 107.93% 106.71% 104.27% 102.44% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 208.74 192.30 173.01 156.76 149.21 141.77 139.95 30.51%
  QoQ % 8.55% 11.15% 10.37% 5.06% 5.25% 1.30% -
  Horiz. % 149.15% 137.41% 123.62% 112.01% 106.62% 101.30% 100.00%
EPS 3.57 3.19 3.32 3.15 3.49 3.67 3.54 0.56%
  QoQ % 11.91% -3.92% 5.40% -9.74% -4.90% 3.67% -
  Horiz. % 100.85% 90.11% 93.79% 88.98% 98.59% 103.67% 100.00%
DPS 1.48 1.48 1.48 1.11 1.11 1.11 1.11 21.12%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6907 0.6542 0.6457 0.6315 0.6209 0.6142 0.6066 9.03%
  QoQ % 5.58% 1.32% 2.25% 1.71% 1.09% 1.25% -
  Horiz. % 113.86% 107.85% 106.45% 104.10% 102.36% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9550 0.9250 0.9350 0.9450 1.4300 0.8800 0.7350 -
P/RPS 0.17 0.18 0.20 0.22 0.35 0.23 0.19 -7.14%
  QoQ % -5.56% -10.00% -9.09% -37.14% 52.17% 21.05% -
  Horiz. % 89.47% 94.74% 105.26% 115.79% 184.21% 121.05% 100.00%
P/EPS 9.88 10.73 10.39 11.08 15.16 8.87 7.67 18.37%
  QoQ % -7.92% 3.27% -6.23% -26.91% 70.91% 15.65% -
  Horiz. % 128.81% 139.90% 135.46% 144.46% 197.65% 115.65% 100.00%
EY 10.12 9.32 9.63 9.03 6.60 11.28 13.04 -15.54%
  QoQ % 8.58% -3.22% 6.64% 36.82% -41.49% -13.50% -
  Horiz. % 77.61% 71.47% 73.85% 69.25% 50.61% 86.50% 100.00%
DY 4.19 4.32 4.28 3.17 2.10 3.41 4.08 1.79%
  QoQ % -3.01% 0.93% 35.02% 50.95% -38.42% -16.42% -
  Horiz. % 102.70% 105.88% 104.90% 77.70% 51.47% 83.58% 100.00%
P/NAPS 0.51 0.52 0.53 0.55 0.85 0.53 0.45 8.69%
  QoQ % -1.92% -1.89% -3.64% -35.29% 60.38% 17.78% -
  Horiz. % 113.33% 115.56% 117.78% 122.22% 188.89% 117.78% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 12/08/15 06/05/15 12/02/15 30/10/14 12/08/14 29/05/14 -
Price 0.9500 0.9000 0.9400 0.9650 1.3400 1.1100 0.8500 -
P/RPS 0.17 0.17 0.20 0.23 0.33 0.29 0.22 -15.78%
  QoQ % 0.00% -15.00% -13.04% -30.30% 13.79% 31.82% -
  Horiz. % 77.27% 77.27% 90.91% 104.55% 150.00% 131.82% 100.00%
P/EPS 9.83 10.44 10.44 11.31 14.21 11.19 8.87 7.08%
  QoQ % -5.84% 0.00% -7.69% -20.41% 26.99% 26.16% -
  Horiz. % 110.82% 117.70% 117.70% 127.51% 160.20% 126.16% 100.00%
EY 10.18 9.58 9.58 8.84 7.04 8.94 11.27 -6.55%
  QoQ % 6.26% 0.00% 8.37% 25.57% -21.25% -20.67% -
  Horiz. % 90.33% 85.00% 85.00% 78.44% 62.47% 79.33% 100.00%
DY 4.21 4.44 4.26 3.11 2.24 2.70 3.53 12.45%
  QoQ % -5.18% 4.23% 36.98% 38.84% -17.04% -23.51% -
  Horiz. % 119.26% 125.78% 120.68% 88.10% 63.46% 76.49% 100.00%
P/NAPS 0.51 0.51 0.54 0.56 0.80 0.67 0.52 -1.29%
  QoQ % 0.00% -5.56% -3.57% -30.00% 19.40% 28.85% -
  Horiz. % 98.08% 98.08% 103.85% 107.69% 153.85% 128.85% 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.
 


 

166  152  481  1449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MERIDIAN 0.09-0.025 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.39+0.025 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers