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 - 210,634
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 211.15 255.05 255.94 242.50 236.18 222.62 202.64 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 4.42 4.69 5.08 4.78 4.94 5.42 5.33 -11.70%
  QoQ % -5.76% -7.68% 6.28% -3.24% -8.86% 1.69% -
  Horiz. % 82.93% 87.99% 95.31% 89.68% 92.68% 101.69% 100.00%
DPS 1.48 1.10 1.47 1.10 1.47 1.47 1.47 0.45%
  QoQ % 34.55% -25.17% 33.64% -25.17% 0.00% 0.00% -
  Horiz. % 100.68% 74.83% 100.00% 74.83% 100.00% 100.00% 100.00%
NAPS 1.6948 1.6736 0.7648 0.7430 0.7430 0.7430 0.7394 73.58%
  QoQ % 1.27% 118.83% 2.93% 0.00% 0.00% 0.49% -
  Horiz. % 229.21% 226.35% 103.44% 100.49% 100.49% 100.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers