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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 151,797 123,476 94,552 112,097 71,677 67,860 78,273 11.67%
  YoY % 22.94% 30.59% -15.65% 56.39% 5.62% -13.30% -
  Horiz. % 193.93% 157.75% 120.80% 143.21% 91.57% 86.70% 100.00%
PBT 4,710 3,923 3,244 2,157 2,551 2,297 2,942 8.16%
  YoY % 20.06% 20.93% 50.39% -15.44% 11.06% -21.92% -
  Horiz. % 160.10% 133.34% 110.27% 73.32% 86.71% 78.08% 100.00%
Tax -1,108 -956 -820 -538 -651 -664 -871 4.09%
  YoY % -15.90% -16.59% -52.42% 17.36% 1.96% 23.77% -
  Horiz. % 127.21% 109.76% 94.14% 61.77% 74.74% 76.23% 100.00%
NP 3,602 2,967 2,424 1,619 1,900 1,633 2,071 9.66%
  YoY % 21.40% 22.40% 49.72% -14.79% 16.35% -21.15% -
  Horiz. % 173.93% 143.26% 117.04% 78.17% 91.74% 78.85% 100.00%
NP to SH 3,602 2,967 2,424 1,619 1,900 1,633 2,071 9.66%
  YoY % 21.40% 22.40% 49.72% -14.79% 16.35% -21.15% -
  Horiz. % 173.93% 143.26% 117.04% 78.17% 91.74% 78.85% 100.00%
Tax Rate 23.52 % 24.37 % 25.28 % 24.94 % 25.52 % 28.91 % 29.61 % -3.76%
  YoY % -3.49% -3.60% 1.36% -2.27% -11.73% -2.36% -
  Horiz. % 79.43% 82.30% 85.38% 84.23% 86.19% 97.64% 100.00%
Total Cost 148,195 120,509 92,128 110,478 69,777 66,227 76,202 11.72%
  YoY % 22.97% 30.81% -16.61% 58.33% 5.36% -13.09% -
  Horiz. % 194.48% 158.14% 120.90% 144.98% 91.57% 86.91% 100.00%
Net Worth 161,095 155,734 144,820 137,111 128,734 123,055 115,572 5.69%
  YoY % 3.44% 7.54% 5.62% 6.51% 4.62% 6.47% -
  Horiz. % 139.39% 134.75% 125.31% 118.64% 111.39% 106.47% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,549 774 774 774 775 773 775 12.21%
  YoY % 99.92% 0.05% -0.03% -0.11% 0.20% -0.22% -
  Horiz. % 199.70% 99.89% 99.84% 99.87% 99.98% 99.78% 100.00%
Div Payout % 43.00 % 26.11 % 31.95 % 47.85 % 40.82 % 47.39 % 37.45 % 2.33%
  YoY % 64.69% -18.28% -33.23% 17.22% -13.86% 26.54% -
  Horiz. % 114.82% 69.72% 85.31% 127.77% 109.00% 126.54% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 161,095 155,734 144,820 137,111 128,734 123,055 115,572 5.69%
  YoY % 3.44% 7.54% 5.62% 6.51% 4.62% 6.47% -
  Horiz. % 139.39% 134.75% 125.31% 118.64% 111.39% 106.47% 100.00%
NOSH 154,900 77,480 77,444 77,464 77,551 77,393 77,565 12.21%
  YoY % 99.92% 0.05% -0.03% -0.11% 0.20% -0.22% -
  Horiz. % 199.70% 99.89% 99.84% 99.87% 99.98% 99.78% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.37 % 2.40 % 2.56 % 1.44 % 2.65 % 2.41 % 2.65 % -1.84%
  YoY % -1.25% -6.25% 77.78% -45.66% 9.96% -9.06% -
  Horiz. % 89.43% 90.57% 96.60% 54.34% 100.00% 90.94% 100.00%
ROE 2.24 % 1.91 % 1.67 % 1.18 % 1.48 % 1.33 % 1.79 % 3.81%
  YoY % 17.28% 14.37% 41.53% -20.27% 11.28% -25.70% -
  Horiz. % 125.14% 106.70% 93.30% 65.92% 82.68% 74.30% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 98.00 159.36 122.09 144.71 92.43 87.68 100.91 -0.49%
  YoY % -38.50% 30.53% -15.63% 56.56% 5.42% -13.11% -
  Horiz. % 97.12% 157.92% 120.99% 143.41% 91.60% 86.89% 100.00%
EPS 2.32 3.83 3.13 2.09 2.45 2.11 2.67 -2.31%
  YoY % -39.43% 22.36% 49.76% -14.69% 16.11% -20.97% -
  Horiz. % 86.89% 143.45% 117.23% 78.28% 91.76% 79.03% 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 1.0400 2.0100 1.8700 1.7700 1.6600 1.5900 1.4900 -5.81%
  YoY % -48.26% 7.49% 5.65% 6.63% 4.40% 6.71% -
  Horiz. % 69.80% 134.90% 125.50% 118.79% 111.41% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 85.63 69.65 53.34 63.23 40.43 38.28 44.15 11.67%
  YoY % 22.94% 30.58% -15.64% 56.39% 5.62% -13.30% -
  Horiz. % 193.95% 157.76% 120.82% 143.22% 91.57% 86.70% 100.00%
EPS 2.03 1.67 1.37 0.91 1.07 0.92 1.17 9.61%
  YoY % 21.56% 21.90% 50.55% -14.95% 16.30% -21.37% -
  Horiz. % 173.50% 142.74% 117.09% 77.78% 91.45% 78.63% 100.00%
DPS 0.87 0.44 0.44 0.44 0.44 0.44 0.44 12.03%
  YoY % 97.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 197.73% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.9088 0.8785 0.8169 0.7735 0.7262 0.6942 0.6520 5.69%
  YoY % 3.45% 7.54% 5.61% 6.51% 4.61% 6.47% -
  Horiz. % 139.39% 134.74% 125.29% 118.63% 111.38% 106.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.7700 2.3100 1.3600 0.9250 0.8800 0.7000 0.6000 -
P/RPS 2.83 1.45 1.11 0.64 0.95 0.80 0.59 29.85%
  YoY % 95.17% 30.63% 73.44% -32.63% 18.75% 35.59% -
  Horiz. % 479.66% 245.76% 188.14% 108.47% 161.02% 135.59% 100.00%
P/EPS 119.12 60.32 43.45 44.26 35.92 33.18 22.47 32.03%
  YoY % 97.48% 38.83% -1.83% 23.22% 8.26% 47.66% -
  Horiz. % 530.13% 268.45% 193.37% 196.97% 159.86% 147.66% 100.00%
EY 0.84 1.66 2.30 2.26 2.78 3.01 4.45 -24.25%
  YoY % -49.40% -27.83% 1.77% -18.71% -7.64% -32.36% -
  Horiz. % 18.88% 37.30% 51.69% 50.79% 62.47% 67.64% 100.00%
DY 0.36 0.43 0.74 1.08 1.14 1.43 1.67 -22.56%
  YoY % -16.28% -41.89% -31.48% -5.26% -20.28% -14.37% -
  Horiz. % 21.56% 25.75% 44.31% 64.67% 68.26% 85.63% 100.00%
P/NAPS 2.66 1.15 0.73 0.52 0.53 0.44 0.40 37.11%
  YoY % 131.30% 57.53% 40.38% -1.89% 20.45% 10.00% -
  Horiz. % 665.00% 287.50% 182.50% 130.00% 132.50% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 16/08/17 16/08/16 12/08/15 12/08/14 28/08/13 29/08/12 -
Price 3.3000 2.2600 1.6100 0.9000 1.1100 0.6300 0.5600 -
P/RPS 3.37 1.42 1.32 0.62 1.20 0.72 0.55 35.25%
  YoY % 137.32% 7.58% 112.90% -48.33% 66.67% 30.91% -
  Horiz. % 612.73% 258.18% 240.00% 112.73% 218.18% 130.91% 100.00%
P/EPS 141.91 59.02 51.44 43.06 45.31 29.86 20.97 37.51%
  YoY % 140.44% 14.74% 19.46% -4.97% 51.74% 42.39% -
  Horiz. % 676.73% 281.45% 245.30% 205.34% 216.07% 142.39% 100.00%
EY 0.70 1.69 1.94 2.32 2.21 3.35 4.77 -27.36%
  YoY % -58.58% -12.89% -16.38% 4.98% -34.03% -29.77% -
  Horiz. % 14.68% 35.43% 40.67% 48.64% 46.33% 70.23% 100.00%
DY 0.30 0.44 0.62 1.11 0.90 1.59 1.79 -25.74%
  YoY % -31.82% -29.03% -44.14% 23.33% -43.40% -11.17% -
  Horiz. % 16.76% 24.58% 34.64% 62.01% 50.28% 88.83% 100.00%
P/NAPS 3.17 1.12 0.86 0.51 0.67 0.40 0.38 42.39%
  YoY % 183.04% 30.23% 68.63% -23.88% 67.50% 5.26% -
  Horiz. % 834.21% 294.74% 226.32% 134.21% 176.32% 105.26% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers