Highlights

[PMBTECH] YoY Quarter Result on 2012-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -95.27%    YoY -     -97.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 88,411 91,634 75,802 65,263 74,327 67,103 54,677 8.33%
  YoY % -3.52% 20.89% 16.15% -12.19% 10.77% 22.73% -
  Horiz. % 161.70% 167.59% 138.64% 119.36% 135.94% 122.73% 100.00%
PBT 2,486 1,967 3,199 165 9,642 2,845 2,665 -1.15%
  YoY % 26.39% -38.51% 1,838.79% -98.29% 238.91% 6.75% -
  Horiz. % 93.28% 73.81% 120.04% 6.19% 361.80% 106.75% 100.00%
Tax -818 -535 -1,063 122 441 -361 -393 12.99%
  YoY % -52.90% 49.67% -971.31% -72.34% 222.16% 8.14% -
  Horiz. % 208.14% 136.13% 270.48% -31.04% -112.21% 91.86% 100.00%
NP 1,668 1,432 2,136 287 10,083 2,484 2,272 -5.02%
  YoY % 16.48% -32.96% 644.25% -97.15% 305.92% 9.33% -
  Horiz. % 73.42% 63.03% 94.01% 12.63% 443.79% 109.33% 100.00%
NP to SH 1,668 1,432 2,136 286 10,083 2,485 2,273 -5.02%
  YoY % 16.48% -32.96% 646.85% -97.16% 305.75% 9.33% -
  Horiz. % 73.38% 63.00% 93.97% 12.58% 443.60% 109.33% 100.00%
Tax Rate 32.90 % 27.20 % 33.23 % -73.94 % -4.57 % 12.69 % 14.75 % 14.30%
  YoY % 20.96% -18.15% 144.94% -1,517.94% -136.01% -13.97% -
  Horiz. % 223.05% 184.41% 225.29% -501.29% -30.98% 86.03% 100.00%
Total Cost 86,743 90,202 73,666 64,976 64,244 64,619 52,405 8.76%
  YoY % -3.83% 22.45% 13.37% 1.14% -0.58% 23.31% -
  Horiz. % 165.52% 172.12% 140.57% 123.99% 122.59% 123.31% 100.00%
Net Worth 144,301 132,363 126,147 118,264 112,377 97,542 93,867 7.43%
  YoY % 9.02% 4.93% 6.67% 5.24% 15.21% 3.91% -
  Horiz. % 153.73% 141.01% 134.39% 125.99% 119.72% 103.91% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 775 774 773 772 775 580 581 4.91%
  YoY % 0.23% 0.02% 0.12% -0.26% 33.48% -0.21% -
  Horiz. % 133.34% 133.04% 133.01% 132.85% 133.20% 99.79% 100.00%
Div Payout % 46.51 % 54.05 % 36.23 % 270.27 % 7.69 % 23.36 % 25.60 % 10.46%
  YoY % -13.95% 49.19% -86.59% 3,414.56% -67.08% -8.75% -
  Horiz. % 181.68% 211.13% 141.52% 1,055.74% 30.04% 91.25% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 144,301 132,363 126,147 118,264 112,377 97,542 93,867 7.43%
  YoY % 9.02% 4.93% 6.67% 5.24% 15.21% 3.91% -
  Horiz. % 153.73% 141.01% 134.39% 125.99% 119.72% 103.91% 100.00%
NOSH 77,581 77,405 77,391 77,297 77,501 77,414 77,576 0.00%
  YoY % 0.23% 0.02% 0.12% -0.26% 0.11% -0.21% -
  Horiz. % 100.01% 99.78% 99.76% 99.64% 99.90% 99.79% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.89 % 1.56 % 2.82 % 0.44 % 13.57 % 3.70 % 4.16 % -12.32%
  YoY % 21.15% -44.68% 540.91% -96.76% 266.76% -11.06% -
  Horiz. % 45.43% 37.50% 67.79% 10.58% 326.20% 88.94% 100.00%
ROE 1.16 % 1.08 % 1.69 % 0.24 % 8.97 % 2.55 % 2.42 % -11.53%
  YoY % 7.41% -36.09% 604.17% -97.32% 251.76% 5.37% -
  Horiz. % 47.93% 44.63% 69.83% 9.92% 370.66% 105.37% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 113.96 118.38 97.95 84.43 95.90 86.68 70.48 8.33%
  YoY % -3.73% 20.86% 16.01% -11.96% 10.64% 22.99% -
  Horiz. % 161.69% 167.96% 138.98% 119.79% 136.07% 122.99% 100.00%
EPS 2.15 1.85 2.76 0.37 13.01 3.21 2.93 -5.03%
  YoY % 16.22% -32.97% 645.95% -97.16% 305.30% 9.56% -
  Horiz. % 73.38% 63.14% 94.20% 12.63% 444.03% 109.56% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 0.75 0.75 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 1.8600 1.7100 1.6300 1.5300 1.4500 1.2600 1.2100 7.43%
  YoY % 8.77% 4.91% 6.54% 5.52% 15.08% 4.13% -
  Horiz. % 153.72% 141.32% 134.71% 126.45% 119.83% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.18 43.72 36.17 31.14 35.46 32.02 26.09 8.33%
  YoY % -3.52% 20.87% 16.15% -12.18% 10.74% 22.73% -
  Horiz. % 161.67% 167.57% 138.64% 119.36% 135.91% 122.73% 100.00%
EPS 0.80 0.68 1.02 0.14 4.81 1.19 1.08 -4.88%
  YoY % 17.65% -33.33% 628.57% -97.09% 304.20% 10.19% -
  Horiz. % 74.07% 62.96% 94.44% 12.96% 445.37% 110.19% 100.00%
DPS 0.37 0.37 0.37 0.37 0.37 0.28 0.28 4.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 32.14% 0.00% -
  Horiz. % 132.14% 132.14% 132.14% 132.14% 132.14% 100.00% 100.00%
NAPS 0.6885 0.6315 0.6019 0.5643 0.5362 0.4654 0.4479 7.43%
  YoY % 9.03% 4.92% 6.66% 5.24% 15.21% 3.91% -
  Horiz. % 153.72% 140.99% 134.38% 125.99% 119.71% 103.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.0000 0.9450 0.6700 0.5600 0.4700 0.7800 0.5500 -
P/RPS 0.88 0.80 0.68 0.66 0.49 0.90 0.78 2.03%
  YoY % 10.00% 17.65% 3.03% 34.69% -45.56% 15.38% -
  Horiz. % 112.82% 102.56% 87.18% 84.62% 62.82% 115.38% 100.00%
P/EPS 46.51 51.08 24.28 151.35 3.61 24.30 18.77 16.32%
  YoY % -8.95% 110.38% -83.96% 4,092.52% -85.14% 29.46% -
  Horiz. % 247.79% 272.14% 129.36% 806.34% 19.23% 129.46% 100.00%
EY 2.15 1.96 4.12 0.66 27.68 4.12 5.33 -14.04%
  YoY % 9.69% -52.43% 524.24% -97.62% 571.84% -22.70% -
  Horiz. % 40.34% 36.77% 77.30% 12.38% 519.32% 77.30% 100.00%
DY 1.00 1.06 1.49 1.79 2.13 0.96 1.36 -4.99%
  YoY % -5.66% -28.86% -16.76% -15.96% 121.88% -29.41% -
  Horiz. % 73.53% 77.94% 109.56% 131.62% 156.62% 70.59% 100.00%
P/NAPS 0.54 0.55 0.41 0.37 0.32 0.62 0.45 3.08%
  YoY % -1.82% 34.15% 10.81% 15.63% -48.39% 37.78% -
  Horiz. % 120.00% 122.22% 91.11% 82.22% 71.11% 137.78% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.9500 0.9650 0.7200 0.5500 0.5000 0.6000 0.4500 -
P/RPS 0.83 0.82 0.74 0.65 0.52 0.69 0.64 4.43%
  YoY % 1.22% 10.81% 13.85% 25.00% -24.64% 7.81% -
  Horiz. % 129.69% 128.12% 115.62% 101.56% 81.25% 107.81% 100.00%
P/EPS 44.19 52.16 26.09 148.65 3.84 18.69 15.36 19.25%
  YoY % -15.28% 99.92% -82.45% 3,771.09% -79.45% 21.68% -
  Horiz. % 287.70% 339.58% 169.86% 967.77% 25.00% 121.68% 100.00%
EY 2.26 1.92 3.83 0.67 26.02 5.35 6.51 -16.16%
  YoY % 17.71% -49.87% 471.64% -97.43% 386.36% -17.82% -
  Horiz. % 34.72% 29.49% 58.83% 10.29% 399.69% 82.18% 100.00%
DY 1.05 1.04 1.39 1.82 2.00 1.25 1.67 -7.44%
  YoY % 0.96% -25.18% -23.63% -9.00% 60.00% -25.15% -
  Horiz. % 62.87% 62.28% 83.23% 108.98% 119.76% 74.85% 100.00%
P/NAPS 0.51 0.56 0.44 0.36 0.34 0.48 0.37 5.49%
  YoY % -8.93% 27.27% 22.22% 5.88% -29.17% 29.73% -
  Horiz. % 137.84% 151.35% 118.92% 97.30% 91.89% 129.73% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers