Highlights

[PMBTECH] YoY Quarter Result on 2011-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     343.79%    YoY -     305.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 91,634 75,802 65,263 74,327 67,103 54,677 82,207 1.82%
  YoY % 20.89% 16.15% -12.19% 10.77% 22.73% -33.49% -
  Horiz. % 111.47% 92.21% 79.39% 90.41% 81.63% 66.51% 100.00%
PBT 1,967 3,199 165 9,642 2,845 2,665 722 18.17%
  YoY % -38.51% 1,838.79% -98.29% 238.91% 6.75% 269.11% -
  Horiz. % 272.44% 443.07% 22.85% 1,335.46% 394.04% 369.11% 100.00%
Tax -535 -1,063 122 441 -361 -393 696 -
  YoY % 49.67% -971.31% -72.34% 222.16% 8.14% -156.47% -
  Horiz. % -76.87% -152.73% 17.53% 63.36% -51.87% -56.47% 100.00%
NP 1,432 2,136 287 10,083 2,484 2,272 1,418 0.16%
  YoY % -32.96% 644.25% -97.15% 305.92% 9.33% 60.23% -
  Horiz. % 100.99% 150.63% 20.24% 711.07% 175.18% 160.23% 100.00%
NP to SH 1,432 2,136 286 10,083 2,485 2,273 1,419 0.15%
  YoY % -32.96% 646.85% -97.16% 305.75% 9.33% 60.18% -
  Horiz. % 100.92% 150.53% 20.16% 710.57% 175.12% 160.18% 100.00%
Tax Rate 27.20 % 33.23 % -73.94 % -4.57 % 12.69 % 14.75 % -96.40 % -
  YoY % -18.15% 144.94% -1,517.94% -136.01% -13.97% 115.30% -
  Horiz. % -28.22% -34.47% 76.70% 4.74% -13.16% -15.30% 100.00%
Total Cost 90,202 73,666 64,976 64,244 64,619 52,405 80,789 1.85%
  YoY % 22.45% 13.37% 1.14% -0.58% 23.31% -35.13% -
  Horiz. % 111.65% 91.18% 80.43% 79.52% 79.98% 64.87% 100.00%
Net Worth 132,363 126,147 118,264 112,377 97,542 93,867 90,722 6.50%
  YoY % 4.93% 6.67% 5.24% 15.21% 3.91% 3.47% -
  Horiz. % 145.90% 139.05% 130.36% 123.87% 107.52% 103.47% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 774 773 772 775 580 581 1,163 -6.56%
  YoY % 0.02% 0.12% -0.26% 33.48% -0.21% -49.98% -
  Horiz. % 66.55% 66.54% 66.46% 66.63% 49.92% 50.02% 100.00%
Div Payout % 54.05 % 36.23 % 270.27 % 7.69 % 23.36 % 25.60 % 81.97 % -6.70%
  YoY % 49.19% -86.59% 3,414.56% -67.08% -8.75% -68.77% -
  Horiz. % 65.94% 44.20% 329.72% 9.38% 28.50% 31.23% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 132,363 126,147 118,264 112,377 97,542 93,867 90,722 6.50%
  YoY % 4.93% 6.67% 5.24% 15.21% 3.91% 3.47% -
  Horiz. % 145.90% 139.05% 130.36% 123.87% 107.52% 103.47% 100.00%
NOSH 77,405 77,391 77,297 77,501 77,414 77,576 77,540 -0.03%
  YoY % 0.02% 0.12% -0.26% 0.11% -0.21% 0.05% -
  Horiz. % 99.83% 99.81% 99.69% 99.95% 99.84% 100.05% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.56 % 2.82 % 0.44 % 13.57 % 3.70 % 4.16 % 1.72 % -1.61%
  YoY % -44.68% 540.91% -96.76% 266.76% -11.06% 141.86% -
  Horiz. % 90.70% 163.95% 25.58% 788.95% 215.12% 241.86% 100.00%
ROE 1.08 % 1.69 % 0.24 % 8.97 % 2.55 % 2.42 % 1.56 % -5.94%
  YoY % -36.09% 604.17% -97.32% 251.76% 5.37% 55.13% -
  Horiz. % 69.23% 108.33% 15.38% 575.00% 163.46% 155.13% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 118.38 97.95 84.43 95.90 86.68 70.48 106.02 1.85%
  YoY % 20.86% 16.01% -11.96% 10.64% 22.99% -33.52% -
  Horiz. % 111.66% 92.39% 79.64% 90.45% 81.76% 66.48% 100.00%
EPS 1.85 2.76 0.37 13.01 3.21 2.93 1.83 0.18%
  YoY % -32.97% 645.95% -97.16% 305.30% 9.56% 60.11% -
  Horiz. % 101.09% 150.82% 20.22% 710.93% 175.41% 160.11% 100.00%
DPS 1.00 1.00 1.00 1.00 0.75 0.75 1.50 -6.53%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -50.00% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 50.00% 50.00% 100.00%
NAPS 1.7100 1.6300 1.5300 1.4500 1.2600 1.2100 1.1700 6.53%
  YoY % 4.91% 6.54% 5.52% 15.08% 4.13% 3.42% -
  Horiz. % 146.15% 139.32% 130.77% 123.93% 107.69% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 51.69 42.76 36.82 41.93 37.85 30.84 46.37 1.83%
  YoY % 20.88% 16.13% -12.19% 10.78% 22.73% -33.49% -
  Horiz. % 111.47% 92.21% 79.40% 90.42% 81.63% 66.51% 100.00%
EPS 0.81 1.20 0.16 5.69 1.40 1.28 0.80 0.21%
  YoY % -32.50% 650.00% -97.19% 306.43% 9.38% 60.00% -
  Horiz. % 101.25% 150.00% 20.00% 711.25% 175.00% 160.00% 100.00%
DPS 0.44 0.44 0.44 0.44 0.33 0.33 0.66 -6.53%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -50.00% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 50.00% 50.00% 100.00%
NAPS 0.7467 0.7116 0.6671 0.6339 0.5502 0.5295 0.5118 6.49%
  YoY % 4.93% 6.67% 5.24% 15.21% 3.91% 3.46% -
  Horiz. % 145.90% 139.04% 130.34% 123.86% 107.50% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.9450 0.6700 0.5600 0.4700 0.7800 0.5500 0.4100 -
P/RPS 0.80 0.68 0.66 0.49 0.90 0.78 0.39 12.71%
  YoY % 17.65% 3.03% 34.69% -45.56% 15.38% 100.00% -
  Horiz. % 205.13% 174.36% 169.23% 125.64% 230.77% 200.00% 100.00%
P/EPS 51.08 24.28 151.35 3.61 24.30 18.77 22.40 14.72%
  YoY % 110.38% -83.96% 4,092.52% -85.14% 29.46% -16.21% -
  Horiz. % 228.04% 108.39% 675.67% 16.12% 108.48% 83.79% 100.00%
EY 1.96 4.12 0.66 27.68 4.12 5.33 4.46 -12.80%
  YoY % -52.43% 524.24% -97.62% 571.84% -22.70% 19.51% -
  Horiz. % 43.95% 92.38% 14.80% 620.63% 92.38% 119.51% 100.00%
DY 1.06 1.49 1.79 2.13 0.96 1.36 3.66 -18.65%
  YoY % -28.86% -16.76% -15.96% 121.88% -29.41% -62.84% -
  Horiz. % 28.96% 40.71% 48.91% 58.20% 26.23% 37.16% 100.00%
P/NAPS 0.55 0.41 0.37 0.32 0.62 0.45 0.35 7.82%
  YoY % 34.15% 10.81% 15.63% -48.39% 37.78% 28.57% -
  Horiz. % 157.14% 117.14% 105.71% 91.43% 177.14% 128.57% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 0.9650 0.7200 0.5500 0.5000 0.6000 0.4500 0.4500 -
P/RPS 0.82 0.74 0.65 0.52 0.69 0.64 0.42 11.79%
  YoY % 10.81% 13.85% 25.00% -24.64% 7.81% 52.38% -
  Horiz. % 195.24% 176.19% 154.76% 123.81% 164.29% 152.38% 100.00%
P/EPS 52.16 26.09 148.65 3.84 18.69 15.36 24.59 13.35%
  YoY % 99.92% -82.45% 3,771.09% -79.45% 21.68% -37.54% -
  Horiz. % 212.12% 106.10% 604.51% 15.62% 76.01% 62.46% 100.00%
EY 1.92 3.83 0.67 26.02 5.35 6.51 4.07 -11.76%
  YoY % -49.87% 471.64% -97.43% 386.36% -17.82% 59.95% -
  Horiz. % 47.17% 94.10% 16.46% 639.31% 131.45% 159.95% 100.00%
DY 1.04 1.39 1.82 2.00 1.25 1.67 3.33 -17.62%
  YoY % -25.18% -23.63% -9.00% 60.00% -25.15% -49.85% -
  Horiz. % 31.23% 41.74% 54.65% 60.06% 37.54% 50.15% 100.00%
P/NAPS 0.56 0.44 0.36 0.34 0.48 0.37 0.38 6.67%
  YoY % 27.27% 22.22% 5.88% -29.17% 29.73% -2.63% -
  Horiz. % 147.37% 115.79% 94.74% 89.47% 126.32% 97.37% 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