Highlights

[PMBTECH] YoY 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 -     192.23%    YoY -     166.37%
Quarter Report


View:


Show?  YoY % Horiz. %

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 126,751 92,279 76,684 70,796 88,754 55,940 62,352 12.55%
  YoY % 37.36% 20.34% 8.32% -20.23% 58.66% -10.28% -
  Horiz. % 203.28% 148.00% 122.99% 113.54% 142.34% 89.72% 100.00%
PBT 3,581 2,690 2,973 6,925 3,081 2,722 2,670 5.01%
  YoY % 33.12% -9.52% -57.07% 124.76% 13.19% 1.95% -
  Horiz. % 134.12% 100.75% 111.35% 259.36% 115.39% 101.95% 100.00%
Tax -887 -800 -693 -873 -809 -699 -855 0.61%
  YoY % -10.88% -15.44% 20.62% -7.91% -15.74% 18.25% -
  Horiz. % 103.74% 93.57% 81.05% 102.11% 94.62% 81.75% 100.00%
NP 2,694 1,890 2,280 6,052 2,272 2,023 1,815 6.80%
  YoY % 42.54% -17.11% -62.33% 166.37% 12.31% 11.46% -
  Horiz. % 148.43% 104.13% 125.62% 333.44% 125.18% 111.46% 100.00%
NP to SH 2,694 1,890 2,280 6,052 2,272 2,023 1,815 6.80%
  YoY % 42.54% -17.11% -62.33% 166.37% 12.31% 11.46% -
  Horiz. % 148.43% 104.13% 125.62% 333.44% 125.18% 111.46% 100.00%
Tax Rate 24.77 % 29.74 % 23.31 % 12.61 % 26.26 % 25.68 % 32.02 % -4.19%
  YoY % -16.71% 27.58% 84.85% -51.98% 2.26% -19.80% -
  Horiz. % 77.36% 92.88% 72.80% 39.38% 82.01% 80.20% 100.00%
Total Cost 124,057 90,389 74,404 64,744 86,482 53,917 60,537 12.70%
  YoY % 37.25% 21.48% 14.92% -25.14% 60.40% -10.94% -
  Horiz. % 204.93% 149.31% 122.91% 106.95% 142.86% 89.06% 100.00%
Net Worth 144,763 130,131 124,857 120,110 102,356 94,561 92,301 7.79%
  YoY % 11.24% 4.22% 3.95% 17.35% 8.24% 2.45% -
  Horiz. % 156.84% 140.99% 135.27% 130.13% 110.89% 102.45% 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 774 774 775 774 - - - -
  YoY % -0.06% -0.12% 0.08% 0.00% 0.00% 0.00% -
  Horiz. % 99.90% 99.96% 100.08% 100.00% - - -
Div Payout % 28.74 % 40.98 % 34.01 % 12.80 % - % - % - % -
  YoY % -29.87% 20.49% 165.70% 0.00% 0.00% 0.00% -
  Horiz. % 224.53% 320.16% 265.70% 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 144,763 130,131 124,857 120,110 102,356 94,561 92,301 7.79%
  YoY % 11.24% 4.22% 3.95% 17.35% 8.24% 2.45% -
  Horiz. % 156.84% 140.99% 135.27% 130.13% 110.89% 102.45% 100.00%
NOSH 77,413 77,459 77,551 77,490 77,542 77,509 77,564 -0.03%
  YoY % -0.06% -0.12% 0.08% -0.07% 0.04% -0.07% -
  Horiz. % 99.81% 99.86% 99.98% 99.90% 99.97% 99.93% 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 2.13 % 2.05 % 2.97 % 8.55 % 2.56 % 3.62 % 2.91 % -5.07%
  YoY % 3.90% -30.98% -65.26% 233.98% -29.28% 24.40% -
  Horiz. % 73.20% 70.45% 102.06% 293.81% 87.97% 124.40% 100.00%
ROE 1.86 % 1.45 % 1.83 % 5.04 % 2.22 % 2.14 % 1.97 % -0.95%
  YoY % 28.28% -20.77% -63.69% 127.03% 3.74% 8.63% -
  Horiz. % 94.42% 73.60% 92.89% 255.84% 112.69% 108.63% 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 163.73 119.13 98.88 91.36 114.46 72.17 80.39 12.58%
  YoY % 37.44% 20.48% 8.23% -20.18% 58.60% -10.23% -
  Horiz. % 203.67% 148.19% 123.00% 113.65% 142.38% 89.77% 100.00%
EPS 3.48 2.44 2.94 7.81 2.93 2.61 2.34 6.84%
  YoY % 42.62% -17.01% -62.36% 166.55% 12.26% 11.54% -
  Horiz. % 148.72% 104.27% 125.64% 333.76% 125.21% 111.54% 100.00%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 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 60.47 44.03 36.59 33.78 42.35 26.69 29.75 12.54%
  YoY % 37.34% 20.33% 8.32% -20.24% 58.67% -10.29% -
  Horiz. % 203.26% 148.00% 122.99% 113.55% 142.35% 89.71% 100.00%
EPS 1.29 0.90 1.09 2.89 1.08 0.97 0.87 6.78%
  YoY % 43.33% -17.43% -62.28% 167.59% 11.34% 11.49% -
  Horiz. % 148.28% 103.45% 125.29% 332.18% 124.14% 111.49% 100.00%
DPS 0.37 0.37 0.37 0.37 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 0.6907 0.6209 0.5957 0.5731 0.4884 0.4512 0.4404 7.79%
  YoY % 11.24% 4.23% 3.94% 17.34% 8.24% 2.45% -
  Horiz. % 156.83% 140.99% 135.26% 130.13% 110.90% 102.45% 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 0.58 1.20 0.71 0.56 0.38 0.69 0.56 0.59%
  YoY % -51.67% 69.01% 26.79% 47.37% -44.93% 23.21% -
  Horiz. % 103.57% 214.29% 126.79% 100.00% 67.86% 123.21% 100.00%
P/EPS 27.44 58.61 23.81 6.53 15.02 19.16 19.23 6.10%
  YoY % -53.18% 146.16% 264.62% -56.52% -21.61% -0.36% -
  Horiz. % 142.69% 304.78% 123.82% 33.96% 78.11% 99.64% 100.00%
EY 3.64 1.71 4.20 15.31 6.66 5.22 5.20 -5.77%
  YoY % 112.87% -59.29% -72.57% 129.88% 27.59% 0.38% -
  Horiz. % 70.00% 32.88% 80.77% 294.42% 128.08% 100.38% 100.00%
DY 1.05 0.70 1.43 1.96 0.00 0.00 0.00 -
  YoY % 50.00% -51.05% -27.04% 0.00% 0.00% 0.00% -
  Horiz. % 53.57% 35.71% 72.96% 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 0.58 1.12 0.68 0.60 0.45 0.86 0.68 -2.62%
  YoY % -48.21% 64.71% 13.33% 33.33% -47.67% 26.47% -
  Horiz. % 85.29% 164.71% 100.00% 88.24% 66.18% 126.47% 100.00%
P/EPS 27.30 54.92 22.79 7.04 17.41 23.75 23.50 2.53%
  YoY % -50.29% 140.98% 223.72% -59.56% -26.69% 1.06% -
  Horiz. % 116.17% 233.70% 96.98% 29.96% 74.09% 101.06% 100.00%
EY 3.66 1.82 4.39 14.20 5.75 4.21 4.25 -2.46%
  YoY % 101.10% -58.54% -69.08% 146.96% 36.58% -0.94% -
  Horiz. % 86.12% 42.82% 103.29% 334.12% 135.29% 99.06% 100.00%
DY 1.05 0.75 1.49 1.82 0.00 0.00 0.00 -
  YoY % 40.00% -49.66% -18.13% 0.00% 0.00% 0.00% -
  Horiz. % 57.69% 41.21% 81.87% 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.
 


 

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