Highlights

[PMBTECH] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 08-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     158.97%    YoY -     82.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 345,882 236,936 206,081 219,442 235,466 152,319 158,063 13.93%
  YoY % 45.98% 14.97% -6.09% -6.81% 54.59% -3.63% -
  Horiz. % 218.83% 149.90% 130.38% 138.83% 148.97% 96.37% 100.00%
PBT 8,070 7,170 7,286 12,291 7,281 6,381 4,130 11.81%
  YoY % 12.55% -1.59% -40.72% 68.81% 14.10% 54.50% -
  Horiz. % 195.40% 173.61% 176.42% 297.60% 176.30% 154.50% 100.00%
Tax -2,017 -2,000 -1,867 -2,433 -1,868 -1,671 -1,245 8.37%
  YoY % -0.85% -7.12% 23.26% -30.25% -11.79% -34.22% -
  Horiz. % 162.01% 160.64% 149.96% 195.42% 150.04% 134.22% 100.00%
NP 6,053 5,170 5,419 9,858 5,413 4,710 2,885 13.14%
  YoY % 17.08% -4.59% -45.03% 82.12% 14.93% 63.26% -
  Horiz. % 209.81% 179.20% 187.83% 341.70% 187.63% 163.26% 100.00%
NP to SH 6,053 5,170 5,419 9,859 5,413 4,710 2,885 13.14%
  YoY % 17.08% -4.59% -45.03% 82.14% 14.93% 63.26% -
  Horiz. % 209.81% 179.20% 187.83% 341.73% 187.63% 163.26% 100.00%
Tax Rate 24.99 % 27.89 % 25.62 % 19.79 % 25.66 % 26.19 % 30.15 % -3.08%
  YoY % -10.40% 8.86% 29.46% -22.88% -2.02% -13.13% -
  Horiz. % 82.89% 92.50% 84.98% 65.64% 85.11% 86.87% 100.00%
Total Cost 339,829 231,766 200,662 209,584 230,053 147,609 155,178 13.95%
  YoY % 46.63% 15.50% -4.26% -8.90% 55.85% -4.88% -
  Horiz. % 218.99% 149.35% 129.31% 135.06% 148.25% 95.12% 100.00%
Net Worth 144,930 130,218 124,815 120,137 102,219 94,509 92,288 7.81%
  YoY % 11.30% 4.33% 3.89% 17.53% 8.16% 2.41% -
  Horiz. % 157.04% 141.10% 135.24% 130.17% 110.76% 102.41% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,325 1,550 1,550 1,550 580 581 581 25.97%
  YoY % 49.98% -0.02% 0.02% 166.90% -0.04% -0.11% -
  Horiz. % 399.74% 266.52% 266.57% 266.51% 99.85% 99.89% 100.00%
Div Payout % 38.41 % 29.98 % 28.61 % 15.72 % 10.73 % 12.34 % 20.16 % 11.34%
  YoY % 28.12% 4.79% 82.00% 46.51% -13.05% -38.79% -
  Horiz. % 190.53% 148.71% 141.91% 77.98% 53.22% 61.21% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 144,930 130,218 124,815 120,137 102,219 94,509 92,288 7.81%
  YoY % 11.30% 4.33% 3.89% 17.53% 8.16% 2.41% -
  Horiz. % 157.04% 141.10% 135.24% 130.17% 110.76% 102.41% 100.00%
NOSH 77,503 77,511 77,525 77,507 77,439 77,467 77,553 -0.01%
  YoY % -0.01% -0.02% 0.02% 0.09% -0.04% -0.11% -
  Horiz. % 99.93% 99.95% 99.96% 99.94% 99.85% 99.89% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.75 % 2.18 % 2.63 % 4.49 % 2.30 % 3.09 % 1.83 % -0.74%
  YoY % -19.72% -17.11% -41.43% 95.22% -25.57% 68.85% -
  Horiz. % 95.63% 119.13% 143.72% 245.36% 125.68% 168.85% 100.00%
ROE 4.18 % 3.97 % 4.34 % 8.21 % 5.30 % 4.98 % 3.13 % 4.94%
  YoY % 5.29% -8.53% -47.14% 54.91% 6.43% 59.11% -
  Horiz. % 133.55% 126.84% 138.66% 262.30% 169.33% 159.11% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 446.28 305.68 265.83 283.12 304.07 196.62 203.81 13.95%
  YoY % 46.00% 14.99% -6.11% -6.89% 54.65% -3.53% -
  Horiz. % 218.97% 149.98% 130.43% 138.91% 149.19% 96.47% 100.00%
EPS 7.81 6.67 6.99 12.72 6.99 6.08 3.72 13.15%
  YoY % 17.09% -4.58% -45.05% 81.97% 14.97% 63.44% -
  Horiz. % 209.95% 179.30% 187.90% 341.94% 187.90% 163.44% 100.00%
DPS 3.00 2.00 2.00 2.00 0.75 0.75 0.75 25.98%
  YoY % 50.00% 0.00% 0.00% 166.67% 0.00% 0.00% -
  Horiz. % 400.00% 266.67% 266.67% 266.67% 100.00% 100.00% 100.00%
NAPS 1.8700 1.6800 1.6100 1.5500 1.3200 1.2200 1.1900 7.82%
  YoY % 11.31% 4.35% 3.87% 17.42% 8.20% 2.52% -
  Horiz. % 157.14% 141.18% 135.29% 130.25% 110.92% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 165.02 113.04 98.32 104.70 112.34 72.67 75.41 13.94%
  YoY % 45.98% 14.97% -6.09% -6.80% 54.59% -3.63% -
  Horiz. % 218.83% 149.90% 130.38% 138.84% 148.97% 96.37% 100.00%
EPS 2.89 2.47 2.59 4.70 2.58 2.25 1.38 13.10%
  YoY % 17.00% -4.63% -44.89% 82.17% 14.67% 63.04% -
  Horiz. % 209.42% 178.99% 187.68% 340.58% 186.96% 163.04% 100.00%
DPS 1.11 0.74 0.74 0.74 0.28 0.28 0.28 25.79%
  YoY % 50.00% 0.00% 0.00% 164.29% 0.00% 0.00% -
  Horiz. % 396.43% 264.29% 264.29% 264.29% 100.00% 100.00% 100.00%
NAPS 0.6915 0.6213 0.5955 0.5732 0.4877 0.4509 0.4403 7.81%
  YoY % 11.30% 4.33% 3.89% 17.53% 8.16% 2.41% -
  Horiz. % 157.05% 141.11% 135.25% 130.18% 110.77% 102.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9550 1.4300 0.7000 0.5100 0.4400 0.5000 0.4500 -
P/RPS 0.21 0.47 0.26 0.18 0.14 0.25 0.22 -0.77%
  YoY % -55.32% 80.77% 44.44% 28.57% -44.00% 13.64% -
  Horiz. % 95.45% 213.64% 118.18% 81.82% 63.64% 113.64% 100.00%
P/EPS 12.23 21.44 10.01 4.01 6.29 8.22 12.10 0.18%
  YoY % -42.96% 114.19% 149.63% -36.25% -23.48% -32.07% -
  Horiz. % 101.07% 177.19% 82.73% 33.14% 51.98% 67.93% 100.00%
EY 8.18 4.66 9.99 24.94 15.89 12.16 8.27 -0.18%
  YoY % 75.54% -53.35% -59.94% 56.95% 30.67% 47.04% -
  Horiz. % 98.91% 56.35% 120.80% 301.57% 192.14% 147.04% 100.00%
DY 3.14 1.40 2.86 3.92 1.70 1.50 1.67 11.09%
  YoY % 124.29% -51.05% -27.04% 130.59% 13.33% -10.18% -
  Horiz. % 188.02% 83.83% 171.26% 234.73% 101.80% 89.82% 100.00%
P/NAPS 0.51 0.85 0.43 0.33 0.33 0.41 0.38 5.02%
  YoY % -40.00% 97.67% 30.30% 0.00% -19.51% 7.89% -
  Horiz. % 134.21% 223.68% 113.16% 86.84% 86.84% 107.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 -
Price 0.9500 1.3400 0.6700 0.5500 0.5100 0.6200 0.5500 -
P/RPS 0.21 0.44 0.25 0.19 0.17 0.32 0.27 -4.10%
  YoY % -52.27% 76.00% 31.58% 11.76% -46.87% 18.52% -
  Horiz. % 77.78% 162.96% 92.59% 70.37% 62.96% 118.52% 100.00%
P/EPS 12.16 20.09 9.59 4.32 7.30 10.20 14.78 -3.20%
  YoY % -39.47% 109.49% 121.99% -40.82% -28.43% -30.99% -
  Horiz. % 82.27% 135.93% 64.88% 29.23% 49.39% 69.01% 100.00%
EY 8.22 4.98 10.43 23.13 13.71 9.81 6.76 3.31%
  YoY % 65.06% -52.25% -54.91% 68.71% 39.76% 45.12% -
  Horiz. % 121.60% 73.67% 154.29% 342.16% 202.81% 145.12% 100.00%
DY 3.16 1.49 2.99 3.64 1.47 1.21 1.36 15.08%
  YoY % 112.08% -50.17% -17.86% 147.62% 21.49% -11.03% -
  Horiz. % 232.35% 109.56% 219.85% 267.65% 108.09% 88.97% 100.00%
P/NAPS 0.51 0.80 0.42 0.35 0.39 0.51 0.46 1.73%
  YoY % -36.25% 90.48% 20.00% -10.26% -23.53% 10.87% -
  Horiz. % 110.87% 173.91% 91.30% 76.09% 84.78% 110.87% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers