Highlights

[PMBTECH] YoY Quarter Result on 2018-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 15-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     79.74%    YoY -     21.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 141,061 151,797 123,476 94,552 112,097 71,677 67,860 12.96%
  YoY % -7.07% 22.94% 30.59% -15.65% 56.39% 5.62% -
  Horiz. % 207.87% 223.69% 181.96% 139.33% 165.19% 105.62% 100.00%
PBT 5,808 4,710 3,923 3,244 2,157 2,551 2,297 16.71%
  YoY % 23.31% 20.06% 20.93% 50.39% -15.44% 11.06% -
  Horiz. % 252.85% 205.05% 170.79% 141.23% 93.91% 111.06% 100.00%
Tax -1,476 -1,108 -956 -820 -538 -651 -664 14.23%
  YoY % -33.21% -15.90% -16.59% -52.42% 17.36% 1.96% -
  Horiz. % 222.29% 166.87% 143.98% 123.49% 81.02% 98.04% 100.00%
NP 4,332 3,602 2,967 2,424 1,619 1,900 1,633 17.65%
  YoY % 20.27% 21.40% 22.40% 49.72% -14.79% 16.35% -
  Horiz. % 265.28% 220.58% 181.69% 148.44% 99.14% 116.35% 100.00%
NP to SH 4,332 3,602 2,967 2,424 1,619 1,900 1,633 17.65%
  YoY % 20.27% 21.40% 22.40% 49.72% -14.79% 16.35% -
  Horiz. % 265.28% 220.58% 181.69% 148.44% 99.14% 116.35% 100.00%
Tax Rate 25.41 % 23.52 % 24.37 % 25.28 % 24.94 % 25.52 % 28.91 % -2.13%
  YoY % 8.04% -3.49% -3.60% 1.36% -2.27% -11.73% -
  Horiz. % 87.89% 81.36% 84.30% 87.44% 86.27% 88.27% 100.00%
Total Cost 136,729 148,195 120,509 92,128 110,478 69,777 66,227 12.84%
  YoY % -7.74% 22.97% 30.81% -16.61% 58.33% 5.36% -
  Horiz. % 206.46% 223.77% 181.96% 139.11% 166.82% 105.36% 100.00%
Net Worth 409,909 161,095 155,734 144,820 137,111 128,734 123,055 22.20%
  YoY % 154.45% 3.44% 7.54% 5.62% 6.51% 4.62% -
  Horiz. % 333.11% 130.91% 126.56% 117.69% 111.42% 104.62% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,722 1,549 774 774 774 775 773 14.25%
  YoY % 11.19% 99.92% 0.05% -0.03% -0.11% 0.20% -
  Horiz. % 222.54% 200.15% 100.11% 100.07% 100.09% 100.20% 100.00%
Div Payout % 39.76 % 43.00 % 26.11 % 31.95 % 47.85 % 40.82 % 47.39 % -2.88%
  YoY % -7.53% 64.69% -18.28% -33.23% 17.22% -13.86% -
  Horiz. % 83.90% 90.74% 55.10% 67.42% 100.97% 86.14% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 409,909 161,095 155,734 144,820 137,111 128,734 123,055 22.20%
  YoY % 154.45% 3.44% 7.54% 5.62% 6.51% 4.62% -
  Horiz. % 333.11% 130.91% 126.56% 117.69% 111.42% 104.62% 100.00%
NOSH 172,231 154,900 77,480 77,444 77,464 77,551 77,393 14.25%
  YoY % 11.19% 99.92% 0.05% -0.03% -0.11% 0.20% -
  Horiz. % 222.54% 200.15% 100.11% 100.07% 100.09% 100.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.07 % 2.37 % 2.40 % 2.56 % 1.44 % 2.65 % 2.41 % 4.11%
  YoY % 29.54% -1.25% -6.25% 77.78% -45.66% 9.96% -
  Horiz. % 127.39% 98.34% 99.59% 106.22% 59.75% 109.96% 100.00%
ROE 1.06 % 2.24 % 1.91 % 1.67 % 1.18 % 1.48 % 1.33 % -3.71%
  YoY % -52.68% 17.28% 14.37% 41.53% -20.27% 11.28% -
  Horiz. % 79.70% 168.42% 143.61% 125.56% 88.72% 111.28% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 81.90 98.00 159.36 122.09 144.71 92.43 87.68 -1.13%
  YoY % -16.43% -38.50% 30.53% -15.63% 56.56% 5.42% -
  Horiz. % 93.41% 111.77% 181.75% 139.24% 165.04% 105.42% 100.00%
EPS 2.52 2.32 3.83 3.13 2.09 2.45 2.11 3.00%
  YoY % 8.62% -39.43% 22.36% 49.76% -14.69% 16.11% -
  Horiz. % 119.43% 109.95% 181.52% 148.34% 99.05% 116.11% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.3800 1.0400 2.0100 1.8700 1.7700 1.6600 1.5900 6.95%
  YoY % 128.85% -48.26% 7.49% 5.65% 6.63% 4.40% -
  Horiz. % 149.69% 65.41% 126.42% 117.61% 111.32% 104.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,681
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 67.27 72.39 58.89 45.09 53.46 34.18 32.36 12.97%
  YoY % -7.07% 22.92% 30.61% -15.66% 56.41% 5.62% -
  Horiz. % 207.88% 223.70% 181.98% 139.34% 165.20% 105.62% 100.00%
EPS 2.07 1.72 1.42 1.16 0.77 0.91 0.78 17.66%
  YoY % 20.35% 21.13% 22.41% 50.65% -15.38% 16.67% -
  Horiz. % 265.38% 220.51% 182.05% 148.72% 98.72% 116.67% 100.00%
DPS 0.82 0.74 0.37 0.37 0.37 0.37 0.37 14.18%
  YoY % 10.81% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 221.62% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.9549 0.7683 0.7427 0.6907 0.6539 0.6140 0.5869 22.20%
  YoY % 154.44% 3.45% 7.53% 5.63% 6.50% 4.62% -
  Horiz. % 333.09% 130.91% 126.55% 117.69% 111.42% 104.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.1400 2.7700 2.3100 1.3600 0.9250 0.8800 0.7000 -
P/RPS 3.83 2.83 1.45 1.11 0.64 0.95 0.80 29.81%
  YoY % 35.34% 95.17% 30.63% 73.44% -32.63% 18.75% -
  Horiz. % 478.75% 353.75% 181.25% 138.75% 80.00% 118.75% 100.00%
P/EPS 124.84 119.12 60.32 43.45 44.26 35.92 33.18 24.70%
  YoY % 4.80% 97.48% 38.83% -1.83% 23.22% 8.26% -
  Horiz. % 376.25% 359.01% 181.80% 130.95% 133.39% 108.26% 100.00%
EY 0.80 0.84 1.66 2.30 2.26 2.78 3.01 -19.81%
  YoY % -4.76% -49.40% -27.83% 1.77% -18.71% -7.64% -
  Horiz. % 26.58% 27.91% 55.15% 76.41% 75.08% 92.36% 100.00%
DY 0.32 0.36 0.43 0.74 1.08 1.14 1.43 -22.07%
  YoY % -11.11% -16.28% -41.89% -31.48% -5.26% -20.28% -
  Horiz. % 22.38% 25.17% 30.07% 51.75% 75.52% 79.72% 100.00%
P/NAPS 1.32 2.66 1.15 0.73 0.52 0.53 0.44 20.08%
  YoY % -50.38% 131.30% 57.53% 40.38% -1.89% 20.45% -
  Horiz. % 300.00% 604.55% 261.36% 165.91% 118.18% 120.45% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 20/08/19 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 -
Price 3.2000 3.3000 2.2600 1.6100 0.9000 1.1100 0.6300 -
P/RPS 3.91 3.37 1.42 1.32 0.62 1.20 0.72 32.56%
  YoY % 16.02% 137.32% 7.58% 112.90% -48.33% 66.67% -
  Horiz. % 543.06% 468.06% 197.22% 183.33% 86.11% 166.67% 100.00%
P/EPS 127.23 141.91 59.02 51.44 43.06 45.31 29.86 27.31%
  YoY % -10.34% 140.44% 14.74% 19.46% -4.97% 51.74% -
  Horiz. % 426.09% 475.25% 197.66% 172.27% 144.21% 151.74% 100.00%
EY 0.79 0.70 1.69 1.94 2.32 2.21 3.35 -21.39%
  YoY % 12.86% -58.58% -12.89% -16.38% 4.98% -34.03% -
  Horiz. % 23.58% 20.90% 50.45% 57.91% 69.25% 65.97% 100.00%
DY 0.31 0.30 0.44 0.62 1.11 0.90 1.59 -23.84%
  YoY % 3.33% -31.82% -29.03% -44.14% 23.33% -43.40% -
  Horiz. % 19.50% 18.87% 27.67% 38.99% 69.81% 56.60% 100.00%
P/NAPS 1.34 3.17 1.12 0.86 0.51 0.67 0.40 22.31%
  YoY % -57.73% 183.04% 30.23% 68.63% -23.88% 67.50% -
  Horiz. % 335.00% 792.50% 280.00% 215.00% 127.50% 167.50% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers