Highlights

[PMBTECH] YoY Quarter Result on 2014-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 12-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -24.23%    YoY -     -32.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 145,673 117,111 88,411 91,634 75,802 65,263 74,327 11.86%
  YoY % 24.39% 32.46% -3.52% 20.89% 16.15% -12.19% -
  Horiz. % 195.99% 157.56% 118.95% 123.28% 101.98% 87.81% 100.00%
PBT 4,223 3,712 2,486 1,967 3,199 165 9,642 -12.84%
  YoY % 13.77% 49.32% 26.39% -38.51% 1,838.79% -98.29% -
  Horiz. % 43.80% 38.50% 25.78% 20.40% 33.18% 1.71% 100.00%
Tax -1,578 -52 -818 -535 -1,063 122 441 -
  YoY % -2,934.62% 93.64% -52.90% 49.67% -971.31% -72.34% -
  Horiz. % -357.82% -11.79% -185.49% -121.32% -241.04% 27.66% 100.00%
NP 2,645 3,660 1,668 1,432 2,136 287 10,083 -19.97%
  YoY % -27.73% 119.42% 16.48% -32.96% 644.25% -97.15% -
  Horiz. % 26.23% 36.30% 16.54% 14.20% 21.18% 2.85% 100.00%
NP to SH 2,645 3,660 1,668 1,432 2,136 286 10,083 -19.97%
  YoY % -27.73% 119.42% 16.48% -32.96% 646.85% -97.16% -
  Horiz. % 26.23% 36.30% 16.54% 14.20% 21.18% 2.84% 100.00%
Tax Rate 37.37 % 1.40 % 32.90 % 27.20 % 33.23 % -73.94 % -4.57 % -
  YoY % 2,569.29% -95.74% 20.96% -18.15% 144.94% -1,517.94% -
  Horiz. % -817.72% -30.63% -719.91% -595.19% -727.13% 1,617.94% 100.00%
Total Cost 143,028 113,451 86,743 90,202 73,666 64,976 64,244 14.26%
  YoY % 26.07% 30.79% -3.83% 22.45% 13.37% 1.14% -
  Horiz. % 222.63% 176.59% 135.02% 140.41% 114.67% 101.14% 100.00%
Net Worth 156,509 153,410 144,301 132,363 126,147 118,264 112,377 5.67%
  YoY % 2.02% 6.31% 9.02% 4.93% 6.67% 5.24% -
  Horiz. % 139.27% 136.51% 128.41% 117.78% 112.25% 105.24% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 774 774 775 774 773 772 775 -0.00%
  YoY % 0.00% -0.13% 0.23% 0.02% 0.12% -0.26% -
  Horiz. % 99.97% 99.97% 100.10% 99.88% 99.86% 99.74% 100.00%
Div Payout % 29.29 % 21.17 % 46.51 % 54.05 % 36.23 % 270.27 % 7.69 % 24.94%
  YoY % 38.36% -54.48% -13.95% 49.19% -86.59% 3,414.56% -
  Horiz. % 380.88% 275.29% 604.81% 702.86% 471.13% 3,514.56% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 156,509 153,410 144,301 132,363 126,147 118,264 112,377 5.67%
  YoY % 2.02% 6.31% 9.02% 4.93% 6.67% 5.24% -
  Horiz. % 139.27% 136.51% 128.41% 117.78% 112.25% 105.24% 100.00%
NOSH 77,480 77,480 77,581 77,405 77,391 77,297 77,501 -0.00%
  YoY % 0.00% -0.13% 0.23% 0.02% 0.12% -0.26% -
  Horiz. % 99.97% 99.97% 100.10% 99.88% 99.86% 99.74% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.82 % 3.13 % 1.89 % 1.56 % 2.82 % 0.44 % 13.57 % -28.43%
  YoY % -41.85% 65.61% 21.15% -44.68% 540.91% -96.76% -
  Horiz. % 13.41% 23.07% 13.93% 11.50% 20.78% 3.24% 100.00%
ROE 1.69 % 2.39 % 1.16 % 1.08 % 1.69 % 0.24 % 8.97 % -24.27%
  YoY % -29.29% 106.03% 7.41% -36.09% 604.17% -97.32% -
  Horiz. % 18.84% 26.64% 12.93% 12.04% 18.84% 2.68% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 188.01 151.15 113.96 118.38 97.95 84.43 95.90 11.86%
  YoY % 24.39% 32.63% -3.73% 20.86% 16.01% -11.96% -
  Horiz. % 196.05% 157.61% 118.83% 123.44% 102.14% 88.04% 100.00%
EPS 3.41 4.72 2.15 1.85 2.76 0.37 13.01 -19.99%
  YoY % -27.75% 119.53% 16.22% -32.97% 645.95% -97.16% -
  Horiz. % 26.21% 36.28% 16.53% 14.22% 21.21% 2.84% 100.00%
DPS 1.00 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. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.0200 1.9800 1.8600 1.7100 1.6300 1.5300 1.4500 5.68%
  YoY % 2.02% 6.45% 8.77% 4.91% 6.54% 5.52% -
  Horiz. % 139.31% 136.55% 128.28% 117.93% 112.41% 105.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 82.18 66.06 49.87 51.69 42.76 36.82 41.93 11.86%
  YoY % 24.40% 32.46% -3.52% 20.88% 16.13% -12.19% -
  Horiz. % 195.99% 157.55% 118.94% 123.28% 101.98% 87.81% 100.00%
EPS 1.49 2.06 0.94 0.81 1.20 0.16 5.69 -20.00%
  YoY % -27.67% 119.15% 16.05% -32.50% 650.00% -97.19% -
  Horiz. % 26.19% 36.20% 16.52% 14.24% 21.09% 2.81% 100.00%
DPS 0.44 0.44 0.44 0.44 0.44 0.44 0.44 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.8829 0.8654 0.8140 0.7467 0.7116 0.6671 0.6339 5.67%
  YoY % 2.02% 6.31% 9.01% 4.93% 6.67% 5.24% -
  Horiz. % 139.28% 136.52% 128.41% 117.79% 112.26% 105.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.2500 1.5400 1.0000 0.9450 0.6700 0.5600 0.4700 -
P/RPS 2.26 1.02 0.88 0.80 0.68 0.66 0.49 28.99%
  YoY % 121.57% 15.91% 10.00% 17.65% 3.03% 34.69% -
  Horiz. % 461.22% 208.16% 179.59% 163.27% 138.78% 134.69% 100.00%
P/EPS 124.50 32.60 46.51 51.08 24.28 151.35 3.61 80.32%
  YoY % 281.90% -29.91% -8.95% 110.38% -83.96% 4,092.52% -
  Horiz. % 3,448.75% 903.05% 1,288.37% 1,414.96% 672.58% 4,192.52% 100.00%
EY 0.80 3.07 2.15 1.96 4.12 0.66 27.68 -44.57%
  YoY % -73.94% 42.79% 9.69% -52.43% 524.24% -97.62% -
  Horiz. % 2.89% 11.09% 7.77% 7.08% 14.88% 2.38% 100.00%
DY 0.24 0.65 1.00 1.06 1.49 1.79 2.13 -30.48%
  YoY % -63.08% -35.00% -5.66% -28.86% -16.76% -15.96% -
  Horiz. % 11.27% 30.52% 46.95% 49.77% 69.95% 84.04% 100.00%
P/NAPS 2.10 0.78 0.54 0.55 0.41 0.37 0.32 36.79%
  YoY % 169.23% 44.44% -1.82% 34.15% 10.81% 15.63% -
  Horiz. % 656.25% 243.75% 168.75% 171.88% 128.12% 115.62% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 -
Price 4.3600 1.6000 0.9500 0.9650 0.7200 0.5500 0.5000 -
P/RPS 2.32 1.06 0.83 0.82 0.74 0.65 0.52 28.28%
  YoY % 118.87% 27.71% 1.22% 10.81% 13.85% 25.00% -
  Horiz. % 446.15% 203.85% 159.62% 157.69% 142.31% 125.00% 100.00%
P/EPS 127.72 33.87 44.19 52.16 26.09 148.65 3.84 79.24%
  YoY % 277.09% -23.35% -15.28% 99.92% -82.45% 3,771.09% -
  Horiz. % 3,326.04% 882.03% 1,150.78% 1,358.33% 679.43% 3,871.09% 100.00%
EY 0.78 2.95 2.26 1.92 3.83 0.67 26.02 -44.23%
  YoY % -73.56% 30.53% 17.71% -49.87% 471.64% -97.43% -
  Horiz. % 3.00% 11.34% 8.69% 7.38% 14.72% 2.57% 100.00%
DY 0.23 0.62 1.05 1.04 1.39 1.82 2.00 -30.24%
  YoY % -62.90% -40.95% 0.96% -25.18% -23.63% -9.00% -
  Horiz. % 11.50% 31.00% 52.50% 52.00% 69.50% 91.00% 100.00%
P/NAPS 2.16 0.81 0.51 0.56 0.44 0.36 0.34 36.05%
  YoY % 166.67% 58.82% -8.93% 27.27% 22.22% 5.88% -
  Horiz. % 635.29% 238.24% 150.00% 164.71% 129.41% 105.88% 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