Highlights

[PMBTECH] QoQ TTM Result on 2017-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -8.89%    YoY -     -2.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 537,222 539,102 510,781 497,467 468,905 426,834 397,910 22.13%
  QoQ % -0.35% 5.54% 2.68% 6.09% 9.86% 7.27% -
  Horiz. % 135.01% 135.48% 128.37% 125.02% 117.84% 107.27% 100.00%
PBT 14,128 14,804 14,017 14,423 13,912 13,904 13,225 4.50%
  QoQ % -4.57% 5.61% -2.81% 3.67% 0.06% 5.13% -
  Horiz. % 106.83% 111.94% 105.99% 109.06% 105.19% 105.13% 100.00%
Tax -4,252 -4,103 -3,951 -4,015 -2,489 -2,686 -2,550 40.57%
  QoQ % -3.63% -3.85% 1.59% -61.31% 7.33% -5.33% -
  Horiz. % 166.75% 160.90% 154.94% 157.45% 97.61% 105.33% 100.00%
NP 9,876 10,701 10,066 10,408 11,423 11,218 10,675 -5.05%
  QoQ % -7.71% 6.31% -3.29% -8.89% 1.83% 5.09% -
  Horiz. % 92.52% 100.24% 94.30% 97.50% 107.01% 105.09% 100.00%
NP to SH 9,876 10,701 10,066 10,408 11,423 11,218 10,675 -5.05%
  QoQ % -7.71% 6.31% -3.29% -8.89% 1.83% 5.09% -
  Horiz. % 92.52% 100.24% 94.30% 97.50% 107.01% 105.09% 100.00%
Tax Rate 30.10 % 27.72 % 28.19 % 27.84 % 17.89 % 19.32 % 19.28 % 34.54%
  QoQ % 8.59% -1.67% 1.26% 55.62% -7.40% 0.21% -
  Horiz. % 156.12% 143.78% 146.21% 144.40% 92.79% 100.21% 100.00%
Total Cost 527,346 528,401 500,715 487,059 457,482 415,616 387,235 22.84%
  QoQ % -0.20% 5.53% 2.80% 6.47% 10.07% 7.33% -
  Horiz. % 136.18% 136.45% 129.31% 125.78% 118.14% 107.33% 100.00%
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.89%
  QoQ % 118.83% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.49% 103.96% 101.00% 101.00% 101.00% 100.50% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,323 3,098 2,324 3,099 3,099 3,099 3,098 -17.45%
  QoQ % -25.00% 33.31% -25.00% 0.00% 0.00% 0.01% -
  Horiz. % 74.99% 99.99% 75.01% 100.01% 100.01% 100.01% 100.00%
Div Payout % 23.53 % 28.96 % 23.09 % 29.78 % 27.13 % 27.63 % 29.03 % -13.06%
  QoQ % -18.75% 25.42% -22.46% 9.77% -1.81% -4.82% -
  Horiz. % 81.05% 99.76% 79.54% 102.58% 93.46% 95.18% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 352,521 161,095 156,509 156,509 156,509 155,734 154,960 72.89%
  QoQ % 118.83% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.49% 103.96% 101.00% 101.00% 101.00% 100.50% 100.00%
NOSH 155,296 154,900 77,480 77,480 77,480 77,480 77,480 58.90%
  QoQ % 0.26% 99.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.43% 199.92% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.84 % 1.98 % 1.97 % 2.09 % 2.44 % 2.63 % 2.68 % -22.16%
  QoQ % -7.07% 0.51% -5.74% -14.34% -7.22% -1.87% -
  Horiz. % 68.66% 73.88% 73.51% 77.99% 91.04% 98.13% 100.00%
ROE 2.80 % 6.64 % 6.43 % 6.65 % 7.30 % 7.20 % 6.89 % -45.11%
  QoQ % -57.83% 3.27% -3.31% -8.90% 1.39% 4.50% -
  Horiz. % 40.64% 96.37% 93.32% 96.52% 105.95% 104.50% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 345.93 348.03 659.24 642.06 605.19 550.90 513.56 -23.14%
  QoQ % -0.60% -47.21% 2.68% 6.09% 9.85% 7.27% -
  Horiz. % 67.36% 67.77% 128.37% 125.02% 117.84% 107.27% 100.00%
EPS 6.36 6.91 12.99 13.43 14.74 14.48 13.78 -40.25%
  QoQ % -7.96% -46.81% -3.28% -8.89% 1.80% 5.08% -
  Horiz. % 46.15% 50.15% 94.27% 97.46% 106.97% 105.08% 100.00%
DPS 1.50 2.00 3.00 4.00 4.00 4.00 4.00 -47.97%
  QoQ % -25.00% -33.33% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 50.00% 75.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2700 1.0400 2.0200 2.0200 2.0200 2.0100 2.0000 8.80%
  QoQ % 118.27% -48.51% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 113.50% 52.00% 101.00% 101.00% 101.00% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 256.31 257.21 243.70 237.35 223.72 203.65 189.85 22.13%
  QoQ % -0.35% 5.54% 2.68% 6.09% 9.86% 7.27% -
  Horiz. % 135.01% 135.48% 128.36% 125.02% 117.84% 107.27% 100.00%
EPS 4.71 5.11 4.80 4.97 5.45 5.35 5.09 -5.04%
  QoQ % -7.83% 6.46% -3.42% -8.81% 1.87% 5.11% -
  Horiz. % 92.53% 100.39% 94.30% 97.64% 107.07% 105.11% 100.00%
DPS 1.11 1.48 1.11 1.48 1.48 1.48 1.48 -17.44%
  QoQ % -25.00% 33.33% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 75.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6819 0.7686 0.7467 0.7467 0.7467 0.7430 0.7393 72.89%
  QoQ % 118.83% 2.93% 0.00% 0.00% 0.50% 0.50% -
  Horiz. % 227.50% 103.96% 101.00% 101.00% 101.00% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.2400 2.7700 4.0000 4.2500 2.9000 2.3100 1.6500 -
P/RPS 0.94 0.80 0.61 0.66 0.48 0.42 0.32 104.97%
  QoQ % 17.50% 31.15% -7.58% 37.50% 14.29% 31.25% -
  Horiz. % 293.75% 250.00% 190.63% 206.25% 150.00% 131.25% 100.00%
P/EPS 50.95 40.10 30.79 31.64 19.67 15.95 11.98 162.27%
  QoQ % 27.06% 30.24% -2.69% 60.85% 23.32% 33.14% -
  Horiz. % 425.29% 334.72% 257.01% 264.11% 164.19% 133.14% 100.00%
EY 1.96 2.49 3.25 3.16 5.08 6.27 8.35 -61.91%
  QoQ % -21.29% -23.38% 2.85% -37.80% -18.98% -24.91% -
  Horiz. % 23.47% 29.82% 38.92% 37.84% 60.84% 75.09% 100.00%
DY 0.46 0.72 0.75 0.94 1.38 1.73 2.42 -66.91%
  QoQ % -36.11% -4.00% -20.21% -31.88% -20.23% -28.51% -
  Horiz. % 19.01% 29.75% 30.99% 38.84% 57.02% 71.49% 100.00%
P/NAPS 1.43 2.66 1.98 2.10 1.44 1.15 0.83 43.67%
  QoQ % -46.24% 34.34% -5.71% 45.83% 25.22% 38.55% -
  Horiz. % 172.29% 320.48% 238.55% 253.01% 173.49% 138.55% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 18/05/17 -
Price 3.4500 3.3000 3.1200 4.3600 4.4500 2.2600 1.8600 -
P/RPS 1.00 0.95 0.47 0.68 0.74 0.41 0.36 97.48%
  QoQ % 5.26% 102.13% -30.88% -8.11% 80.49% 13.89% -
  Horiz. % 277.78% 263.89% 130.56% 188.89% 205.56% 113.89% 100.00%
P/EPS 54.25 47.77 24.02 32.46 30.18 15.61 13.50 152.55%
  QoQ % 13.56% 98.88% -26.00% 7.55% 93.34% 15.63% -
  Horiz. % 401.85% 353.85% 177.93% 240.44% 223.56% 115.63% 100.00%
EY 1.84 2.09 4.16 3.08 3.31 6.41 7.41 -60.46%
  QoQ % -11.96% -49.76% 35.06% -6.95% -48.36% -13.50% -
  Horiz. % 24.83% 28.21% 56.14% 41.57% 44.67% 86.50% 100.00%
DY 0.43 0.61 0.96 0.92 0.90 1.77 2.15 -65.77%
  QoQ % -29.51% -36.46% 4.35% 2.22% -49.15% -17.67% -
  Horiz. % 20.00% 28.37% 44.65% 42.79% 41.86% 82.33% 100.00%
P/NAPS 1.52 3.17 1.54 2.16 2.20 1.12 0.93 38.71%
  QoQ % -52.05% 105.84% -28.70% -1.82% 96.43% 20.43% -
  Horiz. % 163.44% 340.86% 165.59% 232.26% 236.56% 120.43% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers