Highlights

[PMBTECH] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     116.47%    YoY -     16.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 144,657 129,397 148,646 146,712 96,379 95,711 161,596 -1.83%
  YoY % 11.79% -12.95% 1.32% 52.22% 0.70% -40.77% -
  Horiz. % 89.52% 80.07% 91.99% 90.79% 59.64% 59.23% 100.00%
PBT 4,480 4,313 5,366 4,200 3,659 1,460 5,316 -2.81%
  YoY % 3.87% -19.62% 27.76% 14.79% 150.62% -72.54% -
  Horiz. % 84.27% 81.13% 100.94% 79.01% 68.83% 27.46% 100.00%
Tax -1,200 -1,174 -1,560 -1,059 -972 -390 -1,528 -3.95%
  YoY % -2.21% 24.74% -47.31% -8.95% -149.23% 74.48% -
  Horiz. % 78.53% 76.83% 102.09% 69.31% 63.61% 25.52% 100.00%
NP 3,280 3,139 3,806 3,141 2,687 1,070 3,788 -2.37%
  YoY % 4.49% -17.52% 21.17% 16.90% 151.12% -71.75% -
  Horiz. % 86.59% 82.87% 100.48% 82.92% 70.93% 28.25% 100.00%
NP to SH 3,280 3,139 3,807 3,141 2,687 1,070 3,788 -2.37%
  YoY % 4.49% -17.55% 21.20% 16.90% 151.12% -71.75% -
  Horiz. % 86.59% 82.87% 100.50% 82.92% 70.93% 28.25% 100.00%
Tax Rate 26.79 % 27.22 % 29.07 % 25.21 % 26.56 % 26.71 % 28.74 % -1.16%
  YoY % -1.58% -6.36% 15.31% -5.08% -0.56% -7.06% -
  Horiz. % 93.22% 94.71% 101.15% 87.72% 92.41% 92.94% 100.00%
Total Cost 141,377 126,258 144,840 143,571 93,692 94,641 157,808 -1.81%
  YoY % 11.97% -12.83% 0.88% 53.24% -1.00% -40.03% -
  Horiz. % 89.59% 80.01% 91.78% 90.98% 59.37% 59.97% 100.00%
Net Worth 128,718 123,234 115,528 99,271 95,245 91,492 82,886 7.61%
  YoY % 4.45% 6.67% 16.38% 4.23% 4.10% 10.38% -
  Horiz. % 155.29% 148.68% 139.38% 119.77% 114.91% 110.38% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 775 775 775 581 580 581 - -
  YoY % 0.05% -0.04% 33.30% 0.16% -0.13% 0.00% -
  Horiz. % 133.34% 133.28% 133.33% 100.02% 99.87% 100.00% -
Div Payout % 23.64 % 24.69 % 20.37 % 18.52 % 21.61 % 54.35 % - % -
  YoY % -4.25% 21.21% 9.99% -14.30% -60.24% 0.00% -
  Horiz. % 43.50% 45.43% 37.48% 34.08% 39.76% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 128,718 123,234 115,528 99,271 95,245 91,492 82,886 7.61%
  YoY % 4.45% 6.67% 16.38% 4.23% 4.10% 10.38% -
  Horiz. % 155.29% 148.68% 139.38% 119.77% 114.91% 110.38% 100.00%
NOSH 77,541 77,506 77,535 77,555 77,435 77,536 77,464 0.02%
  YoY % 0.05% -0.04% -0.03% 0.16% -0.13% 0.09% -
  Horiz. % 100.10% 100.05% 100.09% 100.12% 99.96% 100.09% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.27 % 2.43 % 2.56 % 2.14 % 2.79 % 1.12 % 2.34 % -0.50%
  YoY % -6.58% -5.08% 19.63% -23.30% 149.11% -52.14% -
  Horiz. % 97.01% 103.85% 109.40% 91.45% 119.23% 47.86% 100.00%
ROE 2.55 % 2.55 % 3.30 % 3.16 % 2.82 % 1.17 % 4.57 % -9.26%
  YoY % 0.00% -22.73% 4.43% 12.06% 141.03% -74.40% -
  Horiz. % 55.80% 55.80% 72.21% 69.15% 61.71% 25.60% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 186.55 166.95 191.71 189.17 124.46 123.44 208.61 -1.84%
  YoY % 11.74% -12.92% 1.34% 51.99% 0.83% -40.83% -
  Horiz. % 89.43% 80.03% 91.90% 90.68% 59.66% 59.17% 100.00%
EPS 4.23 4.05 4.91 4.05 3.47 1.38 4.89 -2.39%
  YoY % 4.44% -17.52% 21.23% 16.71% 151.45% -71.78% -
  Horiz. % 86.50% 82.82% 100.41% 82.82% 70.96% 28.22% 100.00%
DPS 1.00 1.00 1.00 0.75 0.75 0.75 0.00 -
  YoY % 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% -
NAPS 1.6600 1.5900 1.4900 1.2800 1.2300 1.1800 1.0700 7.59%
  YoY % 4.40% 6.71% 16.41% 4.07% 4.24% 10.28% -
  Horiz. % 155.14% 148.60% 139.25% 119.63% 114.95% 110.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 69.02 61.74 70.92 70.00 45.98 45.66 77.10 -1.83%
  YoY % 11.79% -12.94% 1.31% 52.24% 0.70% -40.78% -
  Horiz. % 89.52% 80.08% 91.98% 90.79% 59.64% 59.22% 100.00%
EPS 1.56 1.50 1.82 1.50 1.28 0.51 1.81 -2.45%
  YoY % 4.00% -17.58% 21.33% 17.19% 150.98% -71.82% -
  Horiz. % 86.19% 82.87% 100.55% 82.87% 70.72% 28.18% 100.00%
DPS 0.37 0.37 0.37 0.28 0.28 0.28 0.00 -
  YoY % 0.00% 0.00% 32.14% 0.00% 0.00% 0.00% -
  Horiz. % 132.14% 132.14% 132.14% 100.00% 100.00% 100.00% -
NAPS 0.6141 0.5880 0.5512 0.4736 0.4544 0.4365 0.3955 7.61%
  YoY % 4.44% 6.68% 16.39% 4.23% 4.10% 10.37% -
  Horiz. % 155.27% 148.67% 139.37% 119.75% 114.89% 110.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.8800 0.7000 0.6000 0.5800 0.6900 0.4800 0.6800 -
P/RPS 0.47 0.42 0.31 0.31 0.55 0.39 0.33 6.07%
  YoY % 11.90% 35.48% 0.00% -43.64% 41.03% 18.18% -
  Horiz. % 142.42% 127.27% 93.94% 93.94% 166.67% 118.18% 100.00%
P/EPS 20.80 17.28 12.22 14.32 19.88 34.78 13.91 6.93%
  YoY % 20.37% 41.41% -14.66% -27.97% -42.84% 150.04% -
  Horiz. % 149.53% 124.23% 87.85% 102.95% 142.92% 250.04% 100.00%
EY 4.81 5.79 8.18 6.98 5.03 2.88 7.19 -6.48%
  YoY % -16.93% -29.22% 17.19% 38.77% 74.65% -59.94% -
  Horiz. % 66.90% 80.53% 113.77% 97.08% 69.96% 40.06% 100.00%
DY 1.14 1.43 1.67 1.29 1.09 1.56 0.00 -
  YoY % -20.28% -14.37% 29.46% 18.35% -30.13% 0.00% -
  Horiz. % 73.08% 91.67% 107.05% 82.69% 69.87% 100.00% -
P/NAPS 0.53 0.44 0.40 0.45 0.56 0.41 0.64 -3.09%
  YoY % 20.45% 10.00% -11.11% -19.64% 36.59% -35.94% -
  Horiz. % 82.81% 68.75% 62.50% 70.31% 87.50% 64.06% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 28/08/13 29/08/12 25/08/11 12/08/10 27/08/09 21/08/08 -
Price 1.1100 0.6300 0.5600 0.4600 0.5000 0.4900 0.7300 -
P/RPS 0.60 0.38 0.29 0.24 0.40 0.40 0.35 9.39%
  YoY % 57.89% 31.03% 20.83% -40.00% 0.00% 14.29% -
  Horiz. % 171.43% 108.57% 82.86% 68.57% 114.29% 114.29% 100.00%
P/EPS 26.24 15.56 11.41 11.36 14.41 35.51 14.93 9.85%
  YoY % 68.64% 36.37% 0.44% -21.17% -59.42% 137.84% -
  Horiz. % 175.75% 104.22% 76.42% 76.09% 96.52% 237.84% 100.00%
EY 3.81 6.43 8.77 8.80 6.94 2.82 6.70 -8.98%
  YoY % -40.75% -26.68% -0.34% 26.80% 146.10% -57.91% -
  Horiz. % 56.87% 95.97% 130.90% 131.34% 103.58% 42.09% 100.00%
DY 0.90 1.59 1.79 1.63 1.50 1.53 0.00 -
  YoY % -43.40% -11.17% 9.82% 8.67% -1.96% 0.00% -
  Horiz. % 58.82% 103.92% 116.99% 106.54% 98.04% 100.00% -
P/NAPS 0.67 0.40 0.38 0.36 0.41 0.42 0.68 -0.25%
  YoY % 67.50% 5.26% 5.56% -12.20% -2.38% -38.24% -
  Horiz. % 98.53% 58.82% 55.88% 52.94% 60.29% 61.76% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers