Highlights

[PMBTECH] YoY Quarter Result on 2018-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -54.89%    YoY -     -33.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 125,606 127,486 85,415 126,751 92,279 76,684 70,796 10.02%
  YoY % -1.47% 49.25% -32.61% 37.36% 20.34% 8.32% -
  Horiz. % 177.42% 180.08% 120.65% 179.04% 130.34% 108.32% 100.00%
PBT 2,529 3,205 3,197 3,581 2,690 2,973 6,925 -15.45%
  YoY % -21.09% 0.25% -10.72% 33.12% -9.52% -57.07% -
  Horiz. % 36.52% 46.28% 46.17% 51.71% 38.84% 42.93% 100.00%
Tax -904 -755 -952 -887 -800 -693 -873 0.58%
  YoY % -19.74% 20.69% -7.33% -10.88% -15.44% 20.62% -
  Horiz. % 103.55% 86.48% 109.05% 101.60% 91.64% 79.38% 100.00%
NP 1,625 2,450 2,245 2,694 1,890 2,280 6,052 -19.67%
  YoY % -33.67% 9.13% -16.67% 42.54% -17.11% -62.33% -
  Horiz. % 26.85% 40.48% 37.10% 44.51% 31.23% 37.67% 100.00%
NP to SH 1,625 2,450 2,245 2,694 1,890 2,280 6,052 -19.67%
  YoY % -33.67% 9.13% -16.67% 42.54% -17.11% -62.33% -
  Horiz. % 26.85% 40.48% 37.10% 44.51% 31.23% 37.67% 100.00%
Tax Rate 35.75 % 23.56 % 29.78 % 24.77 % 29.74 % 23.31 % 12.61 % 18.96%
  YoY % 51.74% -20.89% 20.23% -16.71% 27.58% 84.85% -
  Horiz. % 283.51% 186.84% 236.16% 196.43% 235.84% 184.85% 100.00%
Total Cost 123,981 125,036 83,170 124,057 90,389 74,404 64,744 11.43%
  YoY % -0.84% 50.34% -32.96% 37.25% 21.48% 14.92% -
  Horiz. % 191.49% 193.12% 128.46% 191.61% 139.61% 114.92% 100.00%
Net Worth 352,521 156,509 147,986 144,763 130,131 124,857 120,110 19.65%
  YoY % 125.24% 5.76% 2.23% 11.24% 4.22% 3.95% -
  Horiz. % 293.50% 130.31% 123.21% 120.53% 108.34% 103.95% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 774 774 774 774 775 774 -
  YoY % 0.00% 0.00% 0.09% -0.06% -0.12% 0.08% -
  Horiz. % 0.00% 99.99% 99.99% 99.90% 99.96% 100.08% 100.00%
Div Payout % - % 31.62 % 34.51 % 28.74 % 40.98 % 34.01 % 12.80 % -
  YoY % 0.00% -8.37% 20.08% -29.87% 20.49% 165.70% -
  Horiz. % 0.00% 247.03% 269.61% 224.53% 320.16% 265.70% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 352,521 156,509 147,986 144,763 130,131 124,857 120,110 19.65%
  YoY % 125.24% 5.76% 2.23% 11.24% 4.22% 3.95% -
  Horiz. % 293.50% 130.31% 123.21% 120.53% 108.34% 103.95% 100.00%
NOSH 155,296 77,480 77,480 77,413 77,459 77,551 77,490 12.28%
  YoY % 100.43% 0.00% 0.09% -0.06% -0.12% 0.08% -
  Horiz. % 200.41% 99.99% 99.99% 99.90% 99.96% 100.08% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.29 % 1.92 % 2.63 % 2.13 % 2.05 % 2.97 % 8.55 % -27.03%
  YoY % -32.81% -27.00% 23.47% 3.90% -30.98% -65.26% -
  Horiz. % 15.09% 22.46% 30.76% 24.91% 23.98% 34.74% 100.00%
ROE 0.46 % 1.57 % 1.52 % 1.86 % 1.45 % 1.83 % 5.04 % -32.89%
  YoY % -70.70% 3.29% -18.28% 28.28% -20.77% -63.69% -
  Horiz. % 9.13% 31.15% 30.16% 36.90% 28.77% 36.31% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.88 164.54 110.24 163.73 119.13 98.88 91.36 -2.01%
  YoY % -50.84% 49.26% -32.67% 37.44% 20.48% 8.23% -
  Horiz. % 88.53% 180.10% 120.67% 179.21% 130.40% 108.23% 100.00%
EPS 1.05 3.16 2.90 3.48 2.44 2.94 7.81 -28.41%
  YoY % -66.77% 8.97% -16.67% 42.62% -17.01% -62.36% -
  Horiz. % 13.44% 40.46% 37.13% 44.56% 31.24% 37.64% 100.00%
DPS 0.00 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. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.2700 2.0200 1.9100 1.8700 1.6800 1.6100 1.5500 6.56%
  YoY % 12.38% 5.76% 2.14% 11.31% 4.35% 3.87% -
  Horiz. % 146.45% 130.32% 123.23% 120.65% 108.39% 103.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 59.93 60.82 40.75 60.47 44.03 36.59 33.78 10.02%
  YoY % -1.46% 49.25% -32.61% 37.34% 20.33% 8.32% -
  Horiz. % 177.41% 180.05% 120.63% 179.01% 130.34% 108.32% 100.00%
EPS 0.78 1.17 1.07 1.29 0.90 1.09 2.89 -19.60%
  YoY % -33.33% 9.35% -17.05% 43.33% -17.43% -62.28% -
  Horiz. % 26.99% 40.48% 37.02% 44.64% 31.14% 37.72% 100.00%
DPS 0.00 0.37 0.37 0.37 0.37 0.37 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.6819 0.7467 0.7061 0.6907 0.6209 0.5957 0.5731 19.64%
  YoY % 125.24% 5.75% 2.23% 11.24% 4.23% 3.94% -
  Horiz. % 293.47% 130.29% 123.21% 120.52% 108.34% 103.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.2400 2.9000 1.3500 0.9550 1.4300 0.7000 0.5100 -
P/RPS 4.01 1.76 1.22 0.58 1.20 0.71 0.56 38.81%
  YoY % 127.84% 44.26% 110.34% -51.67% 69.01% 26.79% -
  Horiz. % 716.07% 314.29% 217.86% 103.57% 214.29% 126.79% 100.00%
P/EPS 309.64 91.71 46.59 27.44 58.61 23.81 6.53 90.19%
  YoY % 237.63% 96.84% 69.79% -53.18% 146.16% 264.62% -
  Horiz. % 4,741.81% 1,404.44% 713.48% 420.21% 897.55% 364.62% 100.00%
EY 0.32 1.09 2.15 3.64 1.71 4.20 15.31 -47.50%
  YoY % -70.64% -49.30% -40.93% 112.87% -59.29% -72.57% -
  Horiz. % 2.09% 7.12% 14.04% 23.78% 11.17% 27.43% 100.00%
DY 0.00 0.34 0.74 1.05 0.70 1.43 1.96 -
  YoY % 0.00% -54.05% -29.52% 50.00% -51.05% -27.04% -
  Horiz. % 0.00% 17.35% 37.76% 53.57% 35.71% 72.96% 100.00%
P/NAPS 1.43 1.44 0.71 0.51 0.85 0.43 0.33 27.67%
  YoY % -0.69% 102.82% 39.22% -40.00% 97.67% 30.30% -
  Horiz. % 433.33% 436.36% 215.15% 154.55% 257.58% 130.30% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 -
Price 3.4500 4.4500 1.4700 0.9500 1.3400 0.6700 0.5500 -
P/RPS 4.27 2.70 1.33 0.58 1.12 0.68 0.60 38.67%
  YoY % 58.15% 103.01% 129.31% -48.21% 64.71% 13.33% -
  Horiz. % 711.67% 450.00% 221.67% 96.67% 186.67% 113.33% 100.00%
P/EPS 329.71 140.73 50.73 27.30 54.92 22.79 7.04 89.80%
  YoY % 134.29% 177.41% 85.82% -50.29% 140.98% 223.72% -
  Horiz. % 4,683.38% 1,999.01% 720.60% 387.78% 780.11% 323.72% 100.00%
EY 0.30 0.71 1.97 3.66 1.82 4.39 14.20 -47.41%
  YoY % -57.75% -63.96% -46.17% 101.10% -58.54% -69.08% -
  Horiz. % 2.11% 5.00% 13.87% 25.77% 12.82% 30.92% 100.00%
DY 0.00 0.22 0.68 1.05 0.75 1.49 1.82 -
  YoY % 0.00% -67.65% -35.24% 40.00% -49.66% -18.13% -
  Horiz. % 0.00% 12.09% 37.36% 57.69% 41.21% 81.87% 100.00%
P/NAPS 1.52 2.20 0.77 0.51 0.80 0.42 0.35 27.72%
  YoY % -30.91% 185.71% 50.98% -36.25% 90.48% 20.00% -
  Horiz. % 434.29% 628.57% 220.00% 145.71% 228.57% 120.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
6. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
7. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers