Highlights

[PMBTECH] YoY Quarter Result on 2016-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     63.03%    YoY -     119.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 53,216 145,673 117,111 88,411 91,634 75,802 65,263 -3.34%
  YoY % -63.47% 24.39% 32.46% -3.52% 20.89% 16.15% -
  Horiz. % 81.54% 223.21% 179.44% 135.47% 140.41% 116.15% 100.00%
PBT 4,232 4,223 3,712 2,486 1,967 3,199 165 71.69%
  YoY % 0.21% 13.77% 49.32% 26.39% -38.51% 1,838.79% -
  Horiz. % 2,564.85% 2,559.39% 2,249.70% 1,506.67% 1,192.12% 1,938.79% 100.00%
Tax -2,144 -1,578 -52 -818 -535 -1,063 122 -
  YoY % -35.87% -2,934.62% 93.64% -52.90% 49.67% -971.31% -
  Horiz. % -1,757.38% -1,293.44% -42.62% -670.49% -438.52% -871.31% 100.00%
NP 2,088 2,645 3,660 1,668 1,432 2,136 287 39.18%
  YoY % -21.06% -27.73% 119.42% 16.48% -32.96% 644.25% -
  Horiz. % 727.53% 921.60% 1,275.26% 581.18% 498.95% 744.25% 100.00%
NP to SH 2,088 2,645 3,660 1,668 1,432 2,136 286 39.26%
  YoY % -21.06% -27.73% 119.42% 16.48% -32.96% 646.85% -
  Horiz. % 730.07% 924.83% 1,279.72% 583.22% 500.70% 746.85% 100.00%
Tax Rate 50.66 % 37.37 % 1.40 % 32.90 % 27.20 % 33.23 % -73.94 % -
  YoY % 35.56% 2,569.29% -95.74% 20.96% -18.15% 144.94% -
  Horiz. % -68.52% -50.54% -1.89% -44.50% -36.79% -44.94% 100.00%
Total Cost 51,128 143,028 113,451 86,743 90,202 73,666 64,976 -3.91%
  YoY % -64.25% 26.07% 30.79% -3.83% 22.45% 13.37% -
  Horiz. % 78.69% 220.12% 174.60% 133.50% 138.82% 113.37% 100.00%
Net Worth 356,988 156,509 153,410 144,301 132,363 126,147 118,264 20.21%
  YoY % 128.09% 2.02% 6.31% 9.02% 4.93% 6.67% -
  Horiz. % 301.86% 132.34% 129.72% 122.02% 111.92% 106.67% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 1,565 774 774 775 774 773 772 12.48%
  YoY % 102.08% 0.00% -0.13% 0.23% 0.02% 0.12% -
  Horiz. % 202.56% 100.24% 100.24% 100.37% 100.14% 100.12% 100.00%
Div Payout % 74.99 % 29.29 % 21.17 % 46.51 % 54.05 % 36.23 % 270.27 % -19.23%
  YoY % 156.03% 38.36% -54.48% -13.95% 49.19% -86.59% -
  Horiz. % 27.75% 10.84% 7.83% 17.21% 20.00% 13.41% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 356,988 156,509 153,410 144,301 132,363 126,147 118,264 20.21%
  YoY % 128.09% 2.02% 6.31% 9.02% 4.93% 6.67% -
  Horiz. % 301.86% 132.34% 129.72% 122.02% 111.92% 106.67% 100.00%
NOSH 156,574 77,480 77,480 77,581 77,405 77,391 77,297 12.48%
  YoY % 102.08% 0.00% -0.13% 0.23% 0.02% 0.12% -
  Horiz. % 202.56% 100.24% 100.24% 100.37% 100.14% 100.12% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.92 % 1.82 % 3.13 % 1.89 % 1.56 % 2.82 % 0.44 % 43.96%
  YoY % 115.38% -41.85% 65.61% 21.15% -44.68% 540.91% -
  Horiz. % 890.91% 413.64% 711.36% 429.55% 354.55% 640.91% 100.00%
ROE 0.58 % 1.69 % 2.39 % 1.16 % 1.08 % 1.69 % 0.24 % 15.84%
  YoY % -65.68% -29.29% 106.03% 7.41% -36.09% 604.17% -
  Horiz. % 241.67% 704.17% 995.83% 483.33% 450.00% 704.17% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.99 188.01 151.15 113.96 118.38 97.95 84.43 -14.06%
  YoY % -81.92% 24.39% 32.63% -3.73% 20.86% 16.01% -
  Horiz. % 40.26% 222.68% 179.02% 134.98% 140.21% 116.01% 100.00%
EPS 1.33 3.41 4.72 2.15 1.85 2.76 0.37 23.76%
  YoY % -61.00% -27.75% 119.53% 16.22% -32.97% 645.95% -
  Horiz. % 359.46% 921.62% 1,275.68% 581.08% 500.00% 745.95% 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 2.2800 2.0200 1.9800 1.8600 1.7100 1.6300 1.5300 6.87%
  YoY % 12.87% 2.02% 6.45% 8.77% 4.91% 6.54% -
  Horiz. % 149.02% 132.03% 129.41% 121.57% 111.76% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 25.39 69.50 55.87 42.18 43.72 36.17 31.14 -3.34%
  YoY % -63.47% 24.40% 32.46% -3.52% 20.87% 16.15% -
  Horiz. % 81.54% 223.19% 179.42% 135.45% 140.40% 116.15% 100.00%
EPS 1.00 1.26 1.75 0.80 0.68 1.02 0.14 38.75%
  YoY % -20.63% -28.00% 118.75% 17.65% -33.33% 628.57% -
  Horiz. % 714.29% 900.00% 1,250.00% 571.43% 485.71% 728.57% 100.00%
DPS 0.75 0.37 0.37 0.37 0.37 0.37 0.37 12.49%
  YoY % 102.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.70% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7032 0.7467 0.7319 0.6885 0.6315 0.6019 0.5643 20.21%
  YoY % 128.10% 2.02% 6.30% 9.03% 4.92% 6.66% -
  Horiz. % 301.83% 132.32% 129.70% 122.01% 111.91% 106.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.5700 4.2500 1.5400 1.0000 0.9450 0.6700 0.5600 -
P/RPS 10.50 2.26 1.02 0.88 0.80 0.68 0.66 58.56%
  YoY % 364.60% 121.57% 15.91% 10.00% 17.65% 3.03% -
  Horiz. % 1,590.91% 342.42% 154.55% 133.33% 121.21% 103.03% 100.00%
P/EPS 267.71 124.50 32.60 46.51 51.08 24.28 151.35 9.97%
  YoY % 115.03% 281.90% -29.91% -8.95% 110.38% -83.96% -
  Horiz. % 176.88% 82.26% 21.54% 30.73% 33.75% 16.04% 100.00%
EY 0.37 0.80 3.07 2.15 1.96 4.12 0.66 -9.19%
  YoY % -53.75% -73.94% 42.79% 9.69% -52.43% 524.24% -
  Horiz. % 56.06% 121.21% 465.15% 325.76% 296.97% 624.24% 100.00%
DY 0.28 0.24 0.65 1.00 1.06 1.49 1.79 -26.59%
  YoY % 16.67% -63.08% -35.00% -5.66% -28.86% -16.76% -
  Horiz. % 15.64% 13.41% 36.31% 55.87% 59.22% 83.24% 100.00%
P/NAPS 1.57 2.10 0.78 0.54 0.55 0.41 0.37 27.22%
  YoY % -25.24% 169.23% 44.44% -1.82% 34.15% 10.81% -
  Horiz. % 424.32% 567.57% 210.81% 145.95% 148.65% 110.81% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 27/02/13 -
Price 3.2000 4.3600 1.6000 0.9500 0.9650 0.7200 0.5500 -
P/RPS 9.42 2.32 1.06 0.83 0.82 0.74 0.65 56.11%
  YoY % 306.03% 118.87% 27.71% 1.22% 10.81% 13.85% -
  Horiz. % 1,449.23% 356.92% 163.08% 127.69% 126.15% 113.85% 100.00%
P/EPS 239.96 127.72 33.87 44.19 52.16 26.09 148.65 8.30%
  YoY % 87.88% 277.09% -23.35% -15.28% 99.92% -82.45% -
  Horiz. % 161.43% 85.92% 22.79% 29.73% 35.09% 17.55% 100.00%
EY 0.42 0.78 2.95 2.26 1.92 3.83 0.67 -7.49%
  YoY % -46.15% -73.56% 30.53% 17.71% -49.87% 471.64% -
  Horiz. % 62.69% 116.42% 440.30% 337.31% 286.57% 571.64% 100.00%
DY 0.31 0.23 0.62 1.05 1.04 1.39 1.82 -25.54%
  YoY % 34.78% -62.90% -40.95% 0.96% -25.18% -23.63% -
  Horiz. % 17.03% 12.64% 34.07% 57.69% 57.14% 76.37% 100.00%
P/NAPS 1.40 2.16 0.81 0.51 0.56 0.44 0.36 25.39%
  YoY % -35.19% 166.67% 58.82% -8.93% 27.27% 22.22% -
  Horiz. % 388.89% 600.00% 225.00% 141.67% 155.56% 122.22% 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 
Partners & Brokers