Highlights

[PMBTECH] QoQ TTM Result on 2018-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -3.29%    YoY -     -5.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 444,765 537,222 539,102 510,781 497,467 468,905 426,834 2.77%
  QoQ % -17.21% -0.35% 5.54% 2.68% 6.09% 9.86% -
  Horiz. % 104.20% 125.86% 126.30% 119.67% 116.55% 109.86% 100.00%
PBT 14,137 14,128 14,804 14,017 14,423 13,912 13,904 1.11%
  QoQ % 0.06% -4.57% 5.61% -2.81% 3.67% 0.06% -
  Horiz. % 101.68% 101.61% 106.47% 100.81% 103.73% 100.06% 100.00%
Tax -4,818 -4,252 -4,103 -3,951 -4,015 -2,489 -2,686 47.47%
  QoQ % -13.31% -3.63% -3.85% 1.59% -61.31% 7.33% -
  Horiz. % 179.37% 158.30% 152.76% 147.10% 149.48% 92.67% 100.00%
NP 9,319 9,876 10,701 10,066 10,408 11,423 11,218 -11.60%
  QoQ % -5.64% -7.71% 6.31% -3.29% -8.89% 1.83% -
  Horiz. % 83.07% 88.04% 95.39% 89.73% 92.78% 101.83% 100.00%
NP to SH 9,319 9,876 10,701 10,066 10,408 11,423 11,218 -11.60%
  QoQ % -5.64% -7.71% 6.31% -3.29% -8.89% 1.83% -
  Horiz. % 83.07% 88.04% 95.39% 89.73% 92.78% 101.83% 100.00%
Tax Rate 34.08 % 30.10 % 27.72 % 28.19 % 27.84 % 17.89 % 19.32 % 45.84%
  QoQ % 13.22% 8.59% -1.67% 1.26% 55.62% -7.40% -
  Horiz. % 176.40% 155.80% 143.48% 145.91% 144.10% 92.60% 100.00%
Total Cost 435,446 527,346 528,401 500,715 487,059 457,482 415,616 3.15%
  QoQ % -17.43% -0.20% 5.53% 2.80% 6.47% 10.07% -
  Horiz. % 104.77% 126.88% 127.14% 120.48% 117.19% 110.07% 100.00%
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.36% 103.44% 100.50% 100.50% 100.50% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,114 2,323 3,098 2,324 3,099 3,099 3,099 0.33%
  QoQ % 34.04% -25.00% 33.31% -25.00% 0.00% 0.00% -
  Horiz. % 100.50% 74.98% 99.98% 75.00% 100.00% 100.00% 100.00%
Div Payout % 33.42 % 23.53 % 28.96 % 23.09 % 29.78 % 27.13 % 27.63 % 13.48%
  QoQ % 42.03% -18.75% 25.42% -22.46% 9.77% -1.81% -
  Horiz. % 120.96% 85.16% 104.81% 83.57% 107.78% 98.19% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 356,988 352,521 161,095 156,509 156,509 156,509 155,734 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.36% 103.44% 100.50% 100.50% 100.50% 100.00%
NOSH 156,574 155,296 154,900 77,480 77,480 77,480 77,480 59.64%
  QoQ % 0.82% 0.26% 99.92% 0.00% 0.00% 0.00% -
  Horiz. % 202.08% 200.43% 199.92% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.10 % 1.84 % 1.98 % 1.97 % 2.09 % 2.44 % 2.63 % -13.90%
  QoQ % 14.13% -7.07% 0.51% -5.74% -14.34% -7.22% -
  Horiz. % 79.85% 69.96% 75.29% 74.90% 79.47% 92.78% 100.00%
ROE 2.61 % 2.80 % 6.64 % 6.43 % 6.65 % 7.30 % 7.20 % -49.07%
  QoQ % -6.79% -57.83% 3.27% -3.31% -8.90% 1.39% -
  Horiz. % 36.25% 38.89% 92.22% 89.31% 92.36% 101.39% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 284.06 345.93 348.03 659.24 642.06 605.19 550.90 -35.62%
  QoQ % -17.89% -0.60% -47.21% 2.68% 6.09% 9.85% -
  Horiz. % 51.56% 62.79% 63.17% 119.67% 116.55% 109.85% 100.00%
EPS 5.95 6.36 6.91 12.99 13.43 14.74 14.48 -44.64%
  QoQ % -6.45% -7.96% -46.81% -3.28% -8.89% 1.80% -
  Horiz. % 41.09% 43.92% 47.72% 89.71% 92.75% 101.80% 100.00%
DPS 1.99 1.50 2.00 3.00 4.00 4.00 4.00 -37.13%
  QoQ % 32.67% -25.00% -33.33% -25.00% 0.00% 0.00% -
  Horiz. % 49.75% 37.50% 50.00% 75.00% 100.00% 100.00% 100.00%
NAPS 2.2800 2.2700 1.0400 2.0200 2.0200 2.0200 2.0100 8.74%
  QoQ % 0.44% 118.27% -48.51% 0.00% 0.00% 0.50% -
  Horiz. % 113.43% 112.94% 51.74% 100.50% 100.50% 100.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 212.20 256.31 257.21 243.70 237.35 223.72 203.65 2.77%
  QoQ % -17.21% -0.35% 5.54% 2.68% 6.09% 9.86% -
  Horiz. % 104.20% 125.86% 126.30% 119.67% 116.55% 109.86% 100.00%
EPS 4.45 4.71 5.11 4.80 4.97 5.45 5.35 -11.53%
  QoQ % -5.52% -7.83% 6.46% -3.42% -8.81% 1.87% -
  Horiz. % 83.18% 88.04% 95.51% 89.72% 92.90% 101.87% 100.00%
DPS 1.49 1.11 1.48 1.11 1.48 1.48 1.48 0.45%
  QoQ % 34.23% -25.00% 33.33% -25.00% 0.00% 0.00% -
  Horiz. % 100.68% 75.00% 100.00% 75.00% 100.00% 100.00% 100.00%
NAPS 1.7032 1.6819 0.7686 0.7467 0.7467 0.7467 0.7430 73.59%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.50% -
  Horiz. % 229.23% 226.37% 103.45% 100.50% 100.50% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.5700 3.2400 2.7700 4.0000 4.2500 2.9000 2.3100 -
P/RPS 1.26 0.94 0.80 0.61 0.66 0.48 0.42 107.59%
  QoQ % 34.04% 17.50% 31.15% -7.58% 37.50% 14.29% -
  Horiz. % 300.00% 223.81% 190.48% 145.24% 157.14% 114.29% 100.00%
P/EPS 59.98 50.95 40.10 30.79 31.64 19.67 15.95 141.24%
  QoQ % 17.72% 27.06% 30.24% -2.69% 60.85% 23.32% -
  Horiz. % 376.05% 319.44% 251.41% 193.04% 198.37% 123.32% 100.00%
EY 1.67 1.96 2.49 3.25 3.16 5.08 6.27 -58.50%
  QoQ % -14.80% -21.29% -23.38% 2.85% -37.80% -18.98% -
  Horiz. % 26.63% 31.26% 39.71% 51.83% 50.40% 81.02% 100.00%
DY 0.56 0.46 0.72 0.75 0.94 1.38 1.73 -52.76%
  QoQ % 21.74% -36.11% -4.00% -20.21% -31.88% -20.23% -
  Horiz. % 32.37% 26.59% 41.62% 43.35% 54.34% 79.77% 100.00%
P/NAPS 1.57 1.43 2.66 1.98 2.10 1.44 1.15 23.00%
  QoQ % 9.79% -46.24% 34.34% -5.71% 45.83% 25.22% -
  Horiz. % 136.52% 124.35% 231.30% 172.17% 182.61% 125.22% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 08/11/18 15/08/18 30/05/18 27/02/18 13/11/17 16/08/17 -
Price 3.2000 3.4500 3.3000 3.1200 4.3600 4.4500 2.2600 -
P/RPS 1.13 1.00 0.95 0.47 0.68 0.74 0.41 96.21%
  QoQ % 13.00% 5.26% 102.13% -30.88% -8.11% 80.49% -
  Horiz. % 275.61% 243.90% 231.71% 114.63% 165.85% 180.49% 100.00%
P/EPS 53.77 54.25 47.77 24.02 32.46 30.18 15.61 127.57%
  QoQ % -0.88% 13.56% 98.88% -26.00% 7.55% 93.34% -
  Horiz. % 344.46% 347.53% 306.02% 153.88% 207.94% 193.34% 100.00%
EY 1.86 1.84 2.09 4.16 3.08 3.31 6.41 -56.07%
  QoQ % 1.09% -11.96% -49.76% 35.06% -6.95% -48.36% -
  Horiz. % 29.02% 28.71% 32.61% 64.90% 48.05% 51.64% 100.00%
DY 0.62 0.43 0.61 0.96 0.92 0.90 1.77 -50.21%
  QoQ % 44.19% -29.51% -36.46% 4.35% 2.22% -49.15% -
  Horiz. % 35.03% 24.29% 34.46% 54.24% 51.98% 50.85% 100.00%
P/NAPS 1.40 1.52 3.17 1.54 2.16 2.20 1.12 15.99%
  QoQ % -7.89% -52.05% 105.84% -28.70% -1.82% 96.43% -
  Horiz. % 125.00% 135.71% 283.04% 137.50% 192.86% 196.43% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers