Highlights

[PMBTECH] YoY Quarter Result on 2013-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 18-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     39.62%    YoY -     -62.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 85,415 126,751 92,279 76,684 70,796 88,754 55,940 7.30%
  YoY % -32.61% 37.36% 20.34% 8.32% -20.23% 58.66% -
  Horiz. % 152.69% 226.58% 164.96% 137.08% 126.56% 158.66% 100.00%
PBT 3,197 3,581 2,690 2,973 6,925 3,081 2,722 2.71%
  YoY % -10.72% 33.12% -9.52% -57.07% 124.76% 13.19% -
  Horiz. % 117.45% 131.56% 98.82% 109.22% 254.41% 113.19% 100.00%
Tax -952 -887 -800 -693 -873 -809 -699 5.28%
  YoY % -7.33% -10.88% -15.44% 20.62% -7.91% -15.74% -
  Horiz. % 136.19% 126.90% 114.45% 99.14% 124.89% 115.74% 100.00%
NP 2,245 2,694 1,890 2,280 6,052 2,272 2,023 1.75%
  YoY % -16.67% 42.54% -17.11% -62.33% 166.37% 12.31% -
  Horiz. % 110.97% 133.17% 93.43% 112.70% 299.16% 112.31% 100.00%
NP to SH 2,245 2,694 1,890 2,280 6,052 2,272 2,023 1.75%
  YoY % -16.67% 42.54% -17.11% -62.33% 166.37% 12.31% -
  Horiz. % 110.97% 133.17% 93.43% 112.70% 299.16% 112.31% 100.00%
Tax Rate 29.78 % 24.77 % 29.74 % 23.31 % 12.61 % 26.26 % 25.68 % 2.50%
  YoY % 20.23% -16.71% 27.58% 84.85% -51.98% 2.26% -
  Horiz. % 115.97% 96.46% 115.81% 90.77% 49.10% 102.26% 100.00%
Total Cost 83,170 124,057 90,389 74,404 64,744 86,482 53,917 7.48%
  YoY % -32.96% 37.25% 21.48% 14.92% -25.14% 60.40% -
  Horiz. % 154.26% 230.09% 167.64% 138.00% 120.08% 160.40% 100.00%
Net Worth 147,986 144,763 130,131 124,857 120,110 102,356 94,561 7.74%
  YoY % 2.23% 11.24% 4.22% 3.95% 17.35% 8.24% -
  Horiz. % 156.50% 153.09% 137.62% 132.04% 127.02% 108.24% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 774 774 774 775 774 - - -
  YoY % 0.09% -0.06% -0.12% 0.08% 0.00% 0.00% -
  Horiz. % 99.99% 99.90% 99.96% 100.08% 100.00% - -
Div Payout % 34.51 % 28.74 % 40.98 % 34.01 % 12.80 % - % - % -
  YoY % 20.08% -29.87% 20.49% 165.70% 0.00% 0.00% -
  Horiz. % 269.61% 224.53% 320.16% 265.70% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 147,986 144,763 130,131 124,857 120,110 102,356 94,561 7.74%
  YoY % 2.23% 11.24% 4.22% 3.95% 17.35% 8.24% -
  Horiz. % 156.50% 153.09% 137.62% 132.04% 127.02% 108.24% 100.00%
NOSH 77,480 77,413 77,459 77,551 77,490 77,542 77,509 -0.01%
  YoY % 0.09% -0.06% -0.12% 0.08% -0.07% 0.04% -
  Horiz. % 99.96% 99.88% 99.93% 100.05% 99.98% 100.04% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.63 % 2.13 % 2.05 % 2.97 % 8.55 % 2.56 % 3.62 % -5.18%
  YoY % 23.47% 3.90% -30.98% -65.26% 233.98% -29.28% -
  Horiz. % 72.65% 58.84% 56.63% 82.04% 236.19% 70.72% 100.00%
ROE 1.52 % 1.86 % 1.45 % 1.83 % 5.04 % 2.22 % 2.14 % -5.54%
  YoY % -18.28% 28.28% -20.77% -63.69% 127.03% 3.74% -
  Horiz. % 71.03% 86.92% 67.76% 85.51% 235.51% 103.74% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.24 163.73 119.13 98.88 91.36 114.46 72.17 7.31%
  YoY % -32.67% 37.44% 20.48% 8.23% -20.18% 58.60% -
  Horiz. % 152.75% 226.87% 165.07% 137.01% 126.59% 158.60% 100.00%
EPS 2.90 3.48 2.44 2.94 7.81 2.93 2.61 1.77%
  YoY % -16.67% 42.62% -17.01% -62.36% 166.55% 12.26% -
  Horiz. % 111.11% 133.33% 93.49% 112.64% 299.23% 112.26% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 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% 100.00% - -
NAPS 1.9100 1.8700 1.6800 1.6100 1.5500 1.3200 1.2200 7.75%
  YoY % 2.14% 11.31% 4.35% 3.87% 17.42% 8.20% -
  Horiz. % 156.56% 153.28% 137.70% 131.97% 127.05% 108.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.18 71.50 52.06 43.26 39.94 50.07 31.56 7.30%
  YoY % -32.62% 37.34% 20.34% 8.31% -20.23% 58.65% -
  Horiz. % 152.66% 226.55% 164.96% 137.07% 126.55% 158.65% 100.00%
EPS 1.27 1.52 1.07 1.29 3.41 1.28 1.14 1.81%
  YoY % -16.45% 42.06% -17.05% -62.17% 166.41% 12.28% -
  Horiz. % 111.40% 133.33% 93.86% 113.16% 299.12% 112.28% 100.00%
DPS 0.44 0.44 0.44 0.44 0.44 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% 100.00% - -
NAPS 0.8348 0.8166 0.7341 0.7043 0.6775 0.5774 0.5334 7.74%
  YoY % 2.23% 11.24% 4.23% 3.96% 17.34% 8.25% -
  Horiz. % 156.51% 153.09% 137.63% 132.04% 127.02% 108.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3500 0.9550 1.4300 0.7000 0.5100 0.4400 0.5000 -
P/RPS 1.22 0.58 1.20 0.71 0.56 0.38 0.69 9.95%
  YoY % 110.34% -51.67% 69.01% 26.79% 47.37% -44.93% -
  Horiz. % 176.81% 84.06% 173.91% 102.90% 81.16% 55.07% 100.00%
P/EPS 46.59 27.44 58.61 23.81 6.53 15.02 19.16 15.95%
  YoY % 69.79% -53.18% 146.16% 264.62% -56.52% -21.61% -
  Horiz. % 243.16% 143.22% 305.90% 124.27% 34.08% 78.39% 100.00%
EY 2.15 3.64 1.71 4.20 15.31 6.66 5.22 -13.73%
  YoY % -40.93% 112.87% -59.29% -72.57% 129.88% 27.59% -
  Horiz. % 41.19% 69.73% 32.76% 80.46% 293.30% 127.59% 100.00%
DY 0.74 1.05 0.70 1.43 1.96 0.00 0.00 -
  YoY % -29.52% 50.00% -51.05% -27.04% 0.00% 0.00% -
  Horiz. % 37.76% 53.57% 35.71% 72.96% 100.00% - -
P/NAPS 0.71 0.51 0.85 0.43 0.33 0.33 0.41 9.57%
  YoY % 39.22% -40.00% 97.67% 30.30% 0.00% -19.51% -
  Horiz. % 173.17% 124.39% 207.32% 104.88% 80.49% 80.49% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 1.4700 0.9500 1.3400 0.6700 0.5500 0.5100 0.6200 -
P/RPS 1.33 0.58 1.12 0.68 0.60 0.45 0.86 7.53%
  YoY % 129.31% -48.21% 64.71% 13.33% 33.33% -47.67% -
  Horiz. % 154.65% 67.44% 130.23% 79.07% 69.77% 52.33% 100.00%
P/EPS 50.73 27.30 54.92 22.79 7.04 17.41 23.75 13.47%
  YoY % 85.82% -50.29% 140.98% 223.72% -59.56% -26.69% -
  Horiz. % 213.60% 114.95% 231.24% 95.96% 29.64% 73.31% 100.00%
EY 1.97 3.66 1.82 4.39 14.20 5.75 4.21 -11.88%
  YoY % -46.17% 101.10% -58.54% -69.08% 146.96% 36.58% -
  Horiz. % 46.79% 86.94% 43.23% 104.28% 337.29% 136.58% 100.00%
DY 0.68 1.05 0.75 1.49 1.82 0.00 0.00 -
  YoY % -35.24% 40.00% -49.66% -18.13% 0.00% 0.00% -
  Horiz. % 37.36% 57.69% 41.21% 81.87% 100.00% - -
P/NAPS 0.77 0.51 0.80 0.42 0.35 0.39 0.51 7.10%
  YoY % 50.98% -36.25% 90.48% 20.00% -10.26% -23.53% -
  Horiz. % 150.98% 100.00% 156.86% 82.35% 68.63% 76.47% 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.
 


 

100  189  418  1475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 NETX 0.015-0.005 
 IRIS 0.155+0.01 
 KNM 0.365-0.005 
 WCT-WE 0.13-0.005 
 GPACKET 0.485+0.025 
 HSI-H6R 0.36+0.04 
 HSI-C5J 0.125-0.085 
 HSI-C5P 0.295-0.055 
 BARAKAH 0.065+0.005 
Partners & Brokers