Highlights

[PMBTECH] YoY Quarter Result on 2012-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     19.30%    YoY -     22.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 112,097 71,677 67,860 78,273 85,311 52,583 43,215 17.21%
  YoY % 56.39% 5.62% -13.30% -8.25% 62.24% 21.68% -
  Horiz. % 259.39% 165.86% 157.03% 181.12% 197.41% 121.68% 100.00%
PBT 2,157 2,551 2,297 2,942 2,217 1,951 1,282 9.05%
  YoY % -15.44% 11.06% -21.92% 32.70% 13.63% 52.18% -
  Horiz. % 168.25% 198.99% 179.17% 229.49% 172.93% 152.18% 100.00%
Tax -538 -651 -664 -871 -527 -542 -347 7.58%
  YoY % 17.36% 1.96% 23.77% -65.28% 2.77% -56.20% -
  Horiz. % 155.04% 187.61% 191.35% 251.01% 151.87% 156.20% 100.00%
NP 1,619 1,900 1,633 2,071 1,690 1,409 935 9.58%
  YoY % -14.79% 16.35% -21.15% 22.54% 19.94% 50.70% -
  Horiz. % 173.16% 203.21% 174.65% 221.50% 180.75% 150.70% 100.00%
NP to SH 1,619 1,900 1,633 2,071 1,690 1,409 935 9.58%
  YoY % -14.79% 16.35% -21.15% 22.54% 19.94% 50.70% -
  Horiz. % 173.16% 203.21% 174.65% 221.50% 180.75% 150.70% 100.00%
Tax Rate 24.94 % 25.52 % 28.91 % 29.61 % 23.77 % 27.78 % 27.07 % -1.36%
  YoY % -2.27% -11.73% -2.36% 24.57% -14.43% 2.62% -
  Horiz. % 92.13% 94.27% 106.80% 109.38% 87.81% 102.62% 100.00%
Total Cost 110,478 69,777 66,227 76,202 83,621 51,174 42,280 17.35%
  YoY % 58.33% 5.36% -13.09% -8.87% 63.41% 21.04% -
  Horiz. % 261.30% 165.04% 156.64% 180.23% 197.78% 121.04% 100.00%
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
  YoY % 6.51% 4.62% 6.47% 16.47% 4.21% 4.43% -
  Horiz. % 150.37% 141.18% 134.96% 126.75% 108.83% 104.43% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 774 775 773 775 581 580 579 4.95%
  YoY % -0.11% 0.20% -0.22% 33.41% 0.14% 0.19% -
  Horiz. % 133.66% 133.81% 133.54% 133.84% 100.32% 100.19% 100.00%
Div Payout % 47.85 % 40.82 % 47.39 % 37.45 % 34.40 % 41.21 % 61.98 % -4.22%
  YoY % 17.22% -13.86% 26.54% 8.87% -16.53% -33.51% -
  Horiz. % 77.20% 65.86% 76.46% 60.42% 55.50% 66.49% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
  YoY % 6.51% 4.62% 6.47% 16.47% 4.21% 4.43% -
  Horiz. % 150.37% 141.18% 134.96% 126.75% 108.83% 104.43% 100.00%
NOSH 77,464 77,551 77,393 77,565 77,522 77,417 77,272 0.04%
  YoY % -0.11% 0.20% -0.22% 0.05% 0.14% 0.19% -
  Horiz. % 100.25% 100.36% 100.16% 100.38% 100.32% 100.19% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.44 % 2.65 % 2.41 % 2.65 % 1.98 % 2.68 % 2.16 % -6.53%
  YoY % -45.66% 9.96% -9.06% 33.84% -26.12% 24.07% -
  Horiz. % 66.67% 122.69% 111.57% 122.69% 91.67% 124.07% 100.00%
ROE 1.18 % 1.48 % 1.33 % 1.79 % 1.70 % 1.48 % 1.03 % 2.29%
  YoY % -20.27% 11.28% -25.70% 5.29% 14.86% 43.69% -
  Horiz. % 114.56% 143.69% 129.13% 173.79% 165.05% 143.69% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 144.71 92.43 87.68 100.91 110.05 67.92 55.93 17.16%
  YoY % 56.56% 5.42% -13.11% -8.31% 62.03% 21.44% -
  Horiz. % 258.73% 165.26% 156.77% 180.42% 196.76% 121.44% 100.00%
EPS 2.09 2.45 2.11 2.67 2.18 1.82 1.21 9.53%
  YoY % -14.69% 16.11% -20.97% 22.48% 19.78% 50.41% -
  Horiz. % 172.73% 202.48% 174.38% 220.66% 180.17% 150.41% 100.00%
DPS 1.00 1.00 1.00 1.00 0.75 0.75 0.75 4.91%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
NAPS 1.7700 1.6600 1.5900 1.4900 1.2800 1.2300 1.1800 6.99%
  YoY % 6.63% 4.40% 6.71% 16.41% 4.07% 4.24% -
  Horiz. % 150.00% 140.68% 134.75% 126.27% 108.47% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 53.48 34.20 32.38 37.34 40.70 25.09 20.62 17.21%
  YoY % 56.37% 5.62% -13.28% -8.26% 62.22% 21.68% -
  Horiz. % 259.36% 165.86% 157.03% 181.09% 197.38% 121.68% 100.00%
EPS 0.77 0.91 0.78 0.99 0.81 0.67 0.45 9.36%
  YoY % -15.38% 16.67% -21.21% 22.22% 20.90% 48.89% -
  Horiz. % 171.11% 202.22% 173.33% 220.00% 180.00% 148.89% 100.00%
DPS 0.37 0.37 0.37 0.37 0.28 0.28 0.28 4.75%
  YoY % 0.00% 0.00% 0.00% 32.14% 0.00% 0.00% -
  Horiz. % 132.14% 132.14% 132.14% 132.14% 100.00% 100.00% 100.00%
NAPS 0.6542 0.6142 0.5871 0.5514 0.4734 0.4543 0.4350 7.03%
  YoY % 6.51% 4.62% 6.47% 16.48% 4.20% 4.44% -
  Horiz. % 150.39% 141.20% 134.97% 126.76% 108.83% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.9250 0.8800 0.7000 0.6000 0.5800 0.6900 0.4800 -
P/RPS 0.64 0.95 0.80 0.59 0.53 1.02 0.86 -4.80%
  YoY % -32.63% 18.75% 35.59% 11.32% -48.04% 18.60% -
  Horiz. % 74.42% 110.47% 93.02% 68.60% 61.63% 118.60% 100.00%
P/EPS 44.26 35.92 33.18 22.47 26.61 37.91 39.67 1.84%
  YoY % 23.22% 8.26% 47.66% -15.56% -29.81% -4.44% -
  Horiz. % 111.57% 90.55% 83.64% 56.64% 67.08% 95.56% 100.00%
EY 2.26 2.78 3.01 4.45 3.76 2.64 2.52 -1.80%
  YoY % -18.71% -7.64% -32.36% 18.35% 42.42% 4.76% -
  Horiz. % 89.68% 110.32% 119.44% 176.59% 149.21% 104.76% 100.00%
DY 1.08 1.14 1.43 1.67 1.29 1.09 1.56 -5.94%
  YoY % -5.26% -20.28% -14.37% 29.46% 18.35% -30.13% -
  Horiz. % 69.23% 73.08% 91.67% 107.05% 82.69% 69.87% 100.00%
P/NAPS 0.52 0.53 0.44 0.40 0.45 0.56 0.41 4.04%
  YoY % -1.89% 20.45% 10.00% -11.11% -19.64% 36.59% -
  Horiz. % 126.83% 129.27% 107.32% 97.56% 109.76% 136.59% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 29/08/12 25/08/11 12/08/10 27/08/09 -
Price 0.9000 1.1100 0.6300 0.5600 0.4600 0.5000 0.4900 -
P/RPS 0.62 1.20 0.72 0.55 0.42 0.74 0.88 -5.67%
  YoY % -48.33% 66.67% 30.91% 30.95% -43.24% -15.91% -
  Horiz. % 70.45% 136.36% 81.82% 62.50% 47.73% 84.09% 100.00%
P/EPS 43.06 45.31 29.86 20.97 21.10 27.47 40.50 1.03%
  YoY % -4.97% 51.74% 42.39% -0.62% -23.19% -32.17% -
  Horiz. % 106.32% 111.88% 73.73% 51.78% 52.10% 67.83% 100.00%
EY 2.32 2.21 3.35 4.77 4.74 3.64 2.47 -1.04%
  YoY % 4.98% -34.03% -29.77% 0.63% 30.22% 47.37% -
  Horiz. % 93.93% 89.47% 135.63% 193.12% 191.90% 147.37% 100.00%
DY 1.11 0.90 1.59 1.79 1.63 1.50 1.53 -5.21%
  YoY % 23.33% -43.40% -11.17% 9.82% 8.67% -1.96% -
  Horiz. % 72.55% 58.82% 103.92% 116.99% 106.54% 98.04% 100.00%
P/NAPS 0.51 0.67 0.40 0.38 0.36 0.41 0.42 3.29%
  YoY % -23.88% 67.50% 5.26% 5.56% -12.20% -2.38% -
  Horiz. % 121.43% 159.52% 95.24% 90.48% 85.71% 97.62% 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. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 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
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. 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
Partners & Brokers