Highlights

[PMBTECH] QoQ TTM Result on 2014-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -1.67%    YoY -     -25.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 328,570 312,738 297,143 293,326 281,883 271,344 265,456 15.24%
  QoQ % 5.06% 5.25% 1.30% 4.06% 3.88% 2.22% -
  Horiz. % 123.78% 117.81% 111.94% 110.50% 106.19% 102.22% 100.00%
PBT 9,137 10,369 10,652 10,398 10,485 7,451 11,403 -13.70%
  QoQ % -11.88% -2.66% 2.44% -0.83% 40.72% -34.66% -
  Horiz. % 80.13% 90.93% 93.41% 91.19% 91.95% 65.34% 100.00%
Tax -2,535 -3,063 -2,956 -2,969 -2,930 -1,745 -1,925 20.08%
  QoQ % 17.24% -3.62% 0.44% -1.33% -67.91% 9.35% -
  Horiz. % 131.69% 159.12% 153.56% 154.23% 152.21% 90.65% 100.00%
NP 6,602 7,306 7,696 7,429 7,555 5,706 9,478 -21.37%
  QoQ % -9.64% -5.07% 3.59% -1.67% 32.40% -39.80% -
  Horiz. % 69.66% 77.08% 81.20% 78.38% 79.71% 60.20% 100.00%
NP to SH 6,602 7,306 7,696 7,429 7,555 5,705 9,477 -21.36%
  QoQ % -9.64% -5.07% 3.59% -1.67% 32.43% -39.80% -
  Horiz. % 69.66% 77.09% 81.21% 78.39% 79.72% 60.20% 100.00%
Tax Rate 27.74 % 29.54 % 27.75 % 28.55 % 27.94 % 23.42 % 16.88 % 39.13%
  QoQ % -6.09% 6.45% -2.80% 2.18% 19.30% 38.74% -
  Horiz. % 164.34% 175.00% 164.40% 169.14% 165.52% 138.74% 100.00%
Total Cost 321,968 305,432 289,447 285,897 274,328 265,638 255,978 16.47%
  QoQ % 5.41% 5.52% 1.24% 4.22% 3.27% 3.77% -
  Horiz. % 125.78% 119.32% 113.07% 111.69% 107.17% 103.77% 100.00%
Net Worth 132,363 130,131 128,734 127,146 126,147 124,857 123,055 4.97%
  QoQ % 1.72% 1.08% 1.25% 0.79% 1.03% 1.46% -
  Horiz. % 107.56% 105.75% 104.62% 103.32% 102.51% 101.46% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,324 2,324 2,324 2,323 2,323 2,322 2,321 0.07%
  QoQ % 0.01% -0.04% 0.07% 0.00% 0.04% 0.03% -
  Horiz. % 100.10% 100.09% 100.13% 100.07% 100.07% 100.03% 100.00%
Div Payout % 35.20 % 31.81 % 30.21 % 31.27 % 30.75 % 40.71 % 24.50 % 27.24%
  QoQ % 10.66% 5.30% -3.39% 1.69% -24.47% 66.16% -
  Horiz. % 143.67% 129.84% 123.31% 127.63% 125.51% 166.16% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 132,363 130,131 128,734 127,146 126,147 124,857 123,055 4.97%
  QoQ % 1.72% 1.08% 1.25% 0.79% 1.03% 1.46% -
  Horiz. % 107.56% 105.75% 104.62% 103.32% 102.51% 101.46% 100.00%
NOSH 77,405 77,459 77,551 77,528 77,391 77,551 77,393 0.01%
  QoQ % -0.07% -0.12% 0.03% 0.18% -0.21% 0.20% -
  Horiz. % 100.02% 100.08% 100.20% 100.17% 100.00% 100.20% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.01 % 2.34 % 2.59 % 2.53 % 2.68 % 2.10 % 3.57 % -31.74%
  QoQ % -14.10% -9.65% 2.37% -5.60% 27.62% -41.18% -
  Horiz. % 56.30% 65.55% 72.55% 70.87% 75.07% 58.82% 100.00%
ROE 4.99 % 5.61 % 5.98 % 5.84 % 5.99 % 4.57 % 7.70 % -25.05%
  QoQ % -11.05% -6.19% 2.40% -2.50% 31.07% -40.65% -
  Horiz. % 64.81% 72.86% 77.66% 75.84% 77.79% 59.35% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 424.48 403.75 383.16 378.35 364.23 349.89 343.00 15.22%
  QoQ % 5.13% 5.37% 1.27% 3.88% 4.10% 2.01% -
  Horiz. % 123.76% 117.71% 111.71% 110.31% 106.19% 102.01% 100.00%
EPS 8.53 9.43 9.92 9.58 9.76 7.36 12.25 -21.39%
  QoQ % -9.54% -4.94% 3.55% -1.84% 32.61% -39.92% -
  Horiz. % 69.63% 76.98% 80.98% 78.20% 79.67% 60.08% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7100 1.6800 1.6600 1.6400 1.6300 1.6100 1.5900 4.96%
  QoQ % 1.79% 1.20% 1.22% 0.61% 1.24% 1.26% -
  Horiz. % 107.55% 105.66% 104.40% 103.14% 102.52% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 156.76 149.21 141.77 139.95 134.49 129.46 126.65 15.24%
  QoQ % 5.06% 5.25% 1.30% 4.06% 3.89% 2.22% -
  Horiz. % 123.77% 117.81% 111.94% 110.50% 106.19% 102.22% 100.00%
EPS 3.15 3.49 3.67 3.54 3.60 2.72 4.52 -21.34%
  QoQ % -9.74% -4.90% 3.67% -1.67% 32.35% -39.82% -
  Horiz. % 69.69% 77.21% 81.19% 78.32% 79.65% 60.18% 100.00%
DPS 1.11 1.11 1.11 1.11 1.11 1.11 1.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.6315 0.6209 0.6142 0.6066 0.6019 0.5957 0.5871 4.97%
  QoQ % 1.71% 1.09% 1.25% 0.78% 1.04% 1.46% -
  Horiz. % 107.56% 105.76% 104.62% 103.32% 102.52% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9450 1.4300 0.8800 0.7350 0.6700 0.7000 0.7000 -
P/RPS 0.22 0.35 0.23 0.19 0.18 0.20 0.20 6.54%
  QoQ % -37.14% 52.17% 21.05% 5.56% -10.00% 0.00% -
  Horiz. % 110.00% 175.00% 115.00% 95.00% 90.00% 100.00% 100.00%
P/EPS 11.08 15.16 8.87 7.67 6.86 9.52 5.72 55.21%
  QoQ % -26.91% 70.91% 15.65% 11.81% -27.94% 66.43% -
  Horiz. % 193.71% 265.03% 155.07% 134.09% 119.93% 166.43% 100.00%
EY 9.03 6.60 11.28 13.04 14.57 10.51 17.49 -35.57%
  QoQ % 36.82% -41.49% -13.50% -10.50% 38.63% -39.91% -
  Horiz. % 51.63% 37.74% 64.49% 74.56% 83.30% 60.09% 100.00%
DY 3.17 2.10 3.41 4.08 4.48 4.29 4.29 -18.22%
  QoQ % 50.95% -38.42% -16.42% -8.93% 4.43% 0.00% -
  Horiz. % 73.89% 48.95% 79.49% 95.10% 104.43% 100.00% 100.00%
P/NAPS 0.55 0.85 0.53 0.45 0.41 0.43 0.44 15.99%
  QoQ % -35.29% 60.38% 17.78% 9.76% -4.65% -2.27% -
  Horiz. % 125.00% 193.18% 120.45% 102.27% 93.18% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 -
Price 0.9650 1.3400 1.1100 0.8500 0.7200 0.6700 0.6300 -
P/RPS 0.23 0.33 0.29 0.22 0.20 0.19 0.18 17.70%
  QoQ % -30.30% 13.79% 31.82% 10.00% 5.26% 5.56% -
  Horiz. % 127.78% 183.33% 161.11% 122.22% 111.11% 105.56% 100.00%
P/EPS 11.31 14.21 11.19 8.87 7.38 9.11 5.14 68.93%
  QoQ % -20.41% 26.99% 26.16% 20.19% -18.99% 77.24% -
  Horiz. % 220.04% 276.46% 217.70% 172.57% 143.58% 177.24% 100.00%
EY 8.84 7.04 8.94 11.27 13.56 10.98 19.44 -40.78%
  QoQ % 25.57% -21.25% -20.67% -16.89% 23.50% -43.52% -
  Horiz. % 45.47% 36.21% 45.99% 57.97% 69.75% 56.48% 100.00%
DY 3.11 2.24 2.70 3.53 4.17 4.48 4.76 -24.65%
  QoQ % 38.84% -17.04% -23.51% -15.35% -6.92% -5.88% -
  Horiz. % 65.34% 47.06% 56.72% 74.16% 87.61% 94.12% 100.00%
P/NAPS 0.56 0.80 0.67 0.52 0.44 0.42 0.40 25.07%
  QoQ % -30.00% 19.40% 28.85% 18.18% 4.76% 5.00% -
  Horiz. % 140.00% 200.00% 167.50% 130.00% 110.00% 105.00% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers