Highlights

[PMBTECH] YoY Quarter Result on 2014-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 12-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     37.68%    YoY -     16.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 123,476 94,552 112,097 71,677 67,860 78,273 85,311 6.35%
  YoY % 30.59% -15.65% 56.39% 5.62% -13.30% -8.25% -
  Horiz. % 144.74% 110.83% 131.40% 84.02% 79.54% 91.75% 100.00%
PBT 3,923 3,244 2,157 2,551 2,297 2,942 2,217 9.97%
  YoY % 20.93% 50.39% -15.44% 11.06% -21.92% 32.70% -
  Horiz. % 176.95% 146.32% 97.29% 115.07% 103.61% 132.70% 100.00%
Tax -956 -820 -538 -651 -664 -871 -527 10.43%
  YoY % -16.59% -52.42% 17.36% 1.96% 23.77% -65.28% -
  Horiz. % 181.40% 155.60% 102.09% 123.53% 126.00% 165.28% 100.00%
NP 2,967 2,424 1,619 1,900 1,633 2,071 1,690 9.83%
  YoY % 22.40% 49.72% -14.79% 16.35% -21.15% 22.54% -
  Horiz. % 175.56% 143.43% 95.80% 112.43% 96.63% 122.54% 100.00%
NP to SH 2,967 2,424 1,619 1,900 1,633 2,071 1,690 9.83%
  YoY % 22.40% 49.72% -14.79% 16.35% -21.15% 22.54% -
  Horiz. % 175.56% 143.43% 95.80% 112.43% 96.63% 122.54% 100.00%
Tax Rate 24.37 % 25.28 % 24.94 % 25.52 % 28.91 % 29.61 % 23.77 % 0.42%
  YoY % -3.60% 1.36% -2.27% -11.73% -2.36% 24.57% -
  Horiz. % 102.52% 106.35% 104.92% 107.36% 121.62% 124.57% 100.00%
Total Cost 120,509 92,128 110,478 69,777 66,227 76,202 83,621 6.27%
  YoY % 30.81% -16.61% 58.33% 5.36% -13.09% -8.87% -
  Horiz. % 144.11% 110.17% 132.12% 83.44% 79.20% 91.13% 100.00%
Net Worth 155,734 144,820 137,111 128,734 123,055 115,572 99,229 7.79%
  YoY % 7.54% 5.62% 6.51% 4.62% 6.47% 16.47% -
  Horiz. % 156.94% 145.95% 138.18% 129.73% 124.01% 116.47% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 774 774 774 775 773 775 581 4.90%
  YoY % 0.05% -0.03% -0.11% 0.20% -0.22% 33.41% -
  Horiz. % 133.26% 133.20% 133.23% 133.38% 133.11% 133.41% 100.00%
Div Payout % 26.11 % 31.95 % 47.85 % 40.82 % 47.39 % 37.45 % 34.40 % -4.49%
  YoY % -18.28% -33.23% 17.22% -13.86% 26.54% 8.87% -
  Horiz. % 75.90% 92.88% 139.10% 118.66% 137.76% 108.87% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 155,734 144,820 137,111 128,734 123,055 115,572 99,229 7.79%
  YoY % 7.54% 5.62% 6.51% 4.62% 6.47% 16.47% -
  Horiz. % 156.94% 145.95% 138.18% 129.73% 124.01% 116.47% 100.00%
NOSH 77,480 77,444 77,464 77,551 77,393 77,565 77,522 -0.01%
  YoY % 0.05% -0.03% -0.11% 0.20% -0.22% 0.05% -
  Horiz. % 99.94% 99.90% 99.92% 100.04% 99.83% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.40 % 2.56 % 1.44 % 2.65 % 2.41 % 2.65 % 1.98 % 3.26%
  YoY % -6.25% 77.78% -45.66% 9.96% -9.06% 33.84% -
  Horiz. % 121.21% 129.29% 72.73% 133.84% 121.72% 133.84% 100.00%
ROE 1.91 % 1.67 % 1.18 % 1.48 % 1.33 % 1.79 % 1.70 % 1.96%
  YoY % 14.37% 41.53% -20.27% 11.28% -25.70% 5.29% -
  Horiz. % 112.35% 98.24% 69.41% 87.06% 78.24% 105.29% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 159.36 122.09 144.71 92.43 87.68 100.91 110.05 6.36%
  YoY % 30.53% -15.63% 56.56% 5.42% -13.11% -8.31% -
  Horiz. % 144.81% 110.94% 131.49% 83.99% 79.67% 91.69% 100.00%
EPS 3.83 3.13 2.09 2.45 2.11 2.67 2.18 9.84%
  YoY % 22.36% 49.76% -14.69% 16.11% -20.97% 22.48% -
  Horiz. % 175.69% 143.58% 95.87% 112.39% 96.79% 122.48% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.75 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 2.0100 1.8700 1.7700 1.6600 1.5900 1.4900 1.2800 7.80%
  YoY % 7.49% 5.65% 6.63% 4.40% 6.71% 16.41% -
  Horiz. % 157.03% 146.09% 138.28% 129.69% 124.22% 116.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.65 53.34 63.23 40.43 38.28 44.15 48.12 6.35%
  YoY % 30.58% -15.64% 56.39% 5.62% -13.30% -8.25% -
  Horiz. % 144.74% 110.85% 131.40% 84.02% 79.55% 91.75% 100.00%
EPS 1.67 1.37 0.91 1.07 0.92 1.17 0.95 9.85%
  YoY % 21.90% 50.55% -14.95% 16.30% -21.37% 23.16% -
  Horiz. % 175.79% 144.21% 95.79% 112.63% 96.84% 123.16% 100.00%
DPS 0.44 0.44 0.44 0.44 0.44 0.44 0.33 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.8785 0.8169 0.7735 0.7262 0.6942 0.6520 0.5598 7.79%
  YoY % 7.54% 5.61% 6.51% 4.61% 6.47% 16.47% -
  Horiz. % 156.93% 145.93% 138.17% 129.72% 124.01% 116.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.3100 1.3600 0.9250 0.8800 0.7000 0.6000 0.5800 -
P/RPS 1.45 1.11 0.64 0.95 0.80 0.59 0.53 18.24%
  YoY % 30.63% 73.44% -32.63% 18.75% 35.59% 11.32% -
  Horiz. % 273.58% 209.43% 120.75% 179.25% 150.94% 111.32% 100.00%
P/EPS 60.32 43.45 44.26 35.92 33.18 22.47 26.61 14.60%
  YoY % 38.83% -1.83% 23.22% 8.26% 47.66% -15.56% -
  Horiz. % 226.68% 163.28% 166.33% 134.99% 124.69% 84.44% 100.00%
EY 1.66 2.30 2.26 2.78 3.01 4.45 3.76 -12.73%
  YoY % -27.83% 1.77% -18.71% -7.64% -32.36% 18.35% -
  Horiz. % 44.15% 61.17% 60.11% 73.94% 80.05% 118.35% 100.00%
DY 0.43 0.74 1.08 1.14 1.43 1.67 1.29 -16.72%
  YoY % -41.89% -31.48% -5.26% -20.28% -14.37% 29.46% -
  Horiz. % 33.33% 57.36% 83.72% 88.37% 110.85% 129.46% 100.00%
P/NAPS 1.15 0.73 0.52 0.53 0.44 0.40 0.45 16.91%
  YoY % 57.53% 40.38% -1.89% 20.45% 10.00% -11.11% -
  Horiz. % 255.56% 162.22% 115.56% 117.78% 97.78% 88.89% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 29/08/12 25/08/11 -
Price 2.2600 1.6100 0.9000 1.1100 0.6300 0.5600 0.4600 -
P/RPS 1.42 1.32 0.62 1.20 0.72 0.55 0.42 22.49%
  YoY % 7.58% 112.90% -48.33% 66.67% 30.91% 30.95% -
  Horiz. % 338.10% 314.29% 147.62% 285.71% 171.43% 130.95% 100.00%
P/EPS 59.02 51.44 43.06 45.31 29.86 20.97 21.10 18.68%
  YoY % 14.74% 19.46% -4.97% 51.74% 42.39% -0.62% -
  Horiz. % 279.72% 243.79% 204.08% 214.74% 141.52% 99.38% 100.00%
EY 1.69 1.94 2.32 2.21 3.35 4.77 4.74 -15.78%
  YoY % -12.89% -16.38% 4.98% -34.03% -29.77% 0.63% -
  Horiz. % 35.65% 40.93% 48.95% 46.62% 70.68% 100.63% 100.00%
DY 0.44 0.62 1.11 0.90 1.59 1.79 1.63 -19.59%
  YoY % -29.03% -44.14% 23.33% -43.40% -11.17% 9.82% -
  Horiz. % 26.99% 38.04% 68.10% 55.21% 97.55% 109.82% 100.00%
P/NAPS 1.12 0.86 0.51 0.67 0.40 0.38 0.36 20.80%
  YoY % 30.23% 68.63% -23.88% 67.50% 5.26% 5.56% -
  Horiz. % 311.11% 238.89% 141.67% 186.11% 111.11% 105.56% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers