Highlights

[PMBTECH] YoY Quarter Result on 2018-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     28.49%    YoY -     -21.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 126,726 53,216 145,673 117,111 88,411 91,634 75,802 8.94%
  YoY % 138.14% -63.47% 24.39% 32.46% -3.52% 20.89% -
  Horiz. % 167.18% 70.20% 192.18% 154.50% 116.63% 120.89% 100.00%
PBT 18,080 4,232 4,223 3,712 2,486 1,967 3,199 33.45%
  YoY % 327.22% 0.21% 13.77% 49.32% 26.39% -38.51% -
  Horiz. % 565.18% 132.29% 132.01% 116.04% 77.71% 61.49% 100.00%
Tax -776 -2,144 -1,578 -52 -818 -535 -1,063 -5.11%
  YoY % 63.81% -35.87% -2,934.62% 93.64% -52.90% 49.67% -
  Horiz. % 73.00% 201.69% 148.45% 4.89% 76.95% 50.33% 100.00%
NP 17,304 2,088 2,645 3,660 1,668 1,432 2,136 41.70%
  YoY % 728.74% -21.06% -27.73% 119.42% 16.48% -32.96% -
  Horiz. % 810.11% 97.75% 123.83% 171.35% 78.09% 67.04% 100.00%
NP to SH 17,304 2,088 2,645 3,660 1,668 1,432 2,136 41.70%
  YoY % 728.74% -21.06% -27.73% 119.42% 16.48% -32.96% -
  Horiz. % 810.11% 97.75% 123.83% 171.35% 78.09% 67.04% 100.00%
Tax Rate 4.29 % 50.66 % 37.37 % 1.40 % 32.90 % 27.20 % 33.23 % -28.90%
  YoY % -91.53% 35.56% 2,569.29% -95.74% 20.96% -18.15% -
  Horiz. % 12.91% 152.45% 112.46% 4.21% 99.01% 81.85% 100.00%
Total Cost 109,422 51,128 143,028 113,451 86,743 90,202 73,666 6.81%
  YoY % 114.02% -64.25% 26.07% 30.79% -3.83% 22.45% -
  Horiz. % 148.54% 69.41% 194.16% 154.01% 117.75% 122.45% 100.00%
Net Worth 534,084 356,988 156,509 153,410 144,301 132,363 126,147 27.18%
  YoY % 49.61% 128.09% 2.02% 6.31% 9.02% 4.93% -
  Horiz. % 423.38% 282.99% 124.07% 121.61% 114.39% 104.93% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,069 1,565 774 774 775 774 773 25.80%
  YoY % 96.04% 102.08% 0.00% -0.13% 0.23% 0.02% -
  Horiz. % 396.61% 202.31% 100.11% 100.11% 100.25% 100.02% 100.00%
Div Payout % 17.74 % 74.99 % 29.29 % 21.17 % 46.51 % 54.05 % 36.23 % -11.22%
  YoY % -76.34% 156.03% 38.36% -54.48% -13.95% 49.19% -
  Horiz. % 48.96% 206.98% 80.84% 58.43% 128.37% 149.19% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 534,084 356,988 156,509 153,410 144,301 132,363 126,147 27.18%
  YoY % 49.61% 128.09% 2.02% 6.31% 9.02% 4.93% -
  Horiz. % 423.38% 282.99% 124.07% 121.61% 114.39% 104.93% 100.00%
NOSH 204,630 156,574 77,480 77,480 77,581 77,405 77,391 17.58%
  YoY % 30.69% 102.08% 0.00% -0.13% 0.23% 0.02% -
  Horiz. % 264.41% 202.31% 100.11% 100.11% 100.25% 100.02% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.65 % 3.92 % 1.82 % 3.13 % 1.89 % 1.56 % 2.82 % 30.05%
  YoY % 248.21% 115.38% -41.85% 65.61% 21.15% -44.68% -
  Horiz. % 484.04% 139.01% 64.54% 110.99% 67.02% 55.32% 100.00%
ROE 3.24 % 0.58 % 1.69 % 2.39 % 1.16 % 1.08 % 1.69 % 11.45%
  YoY % 458.62% -65.68% -29.29% 106.03% 7.41% -36.09% -
  Horiz. % 191.72% 34.32% 100.00% 141.42% 68.64% 63.91% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 61.93 33.99 188.01 151.15 113.96 118.38 97.95 -7.35%
  YoY % 82.20% -81.92% 24.39% 32.63% -3.73% 20.86% -
  Horiz. % 63.23% 34.70% 191.94% 154.31% 116.35% 120.86% 100.00%
EPS 8.45 1.33 3.41 4.72 2.15 1.85 2.76 20.49%
  YoY % 535.34% -61.00% -27.75% 119.53% 16.22% -32.97% -
  Horiz. % 306.16% 48.19% 123.55% 171.01% 77.90% 67.03% 100.00%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 6.99%
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.6100 2.2800 2.0200 1.9800 1.8600 1.7100 1.6300 8.16%
  YoY % 14.47% 12.87% 2.02% 6.45% 8.77% 4.91% -
  Horiz. % 160.12% 139.88% 123.93% 121.47% 114.11% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 60.16 25.26 69.16 55.60 41.97 43.50 35.99 8.94%
  YoY % 138.16% -63.48% 24.39% 32.48% -3.52% 20.87% -
  Horiz. % 167.16% 70.19% 192.16% 154.49% 116.62% 120.87% 100.00%
EPS 8.22 0.99 1.26 1.74 0.79 0.68 1.01 41.80%
  YoY % 730.30% -21.43% -27.59% 120.25% 16.18% -32.67% -
  Horiz. % 813.86% 98.02% 124.75% 172.28% 78.22% 67.33% 100.00%
DPS 1.46 0.74 0.37 0.37 0.37 0.37 0.37 25.69%
  YoY % 97.30% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 394.59% 200.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.5356 1.6948 0.7430 0.7283 0.6851 0.6284 0.5989 27.18%
  YoY % 49.61% 128.10% 2.02% 6.31% 9.02% 4.93% -
  Horiz. % 423.38% 282.99% 124.06% 121.61% 114.39% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.1500 3.5700 4.2500 1.5400 1.0000 0.9450 0.6700 -
P/RPS 5.09 10.50 2.26 1.02 0.88 0.80 0.68 39.84%
  YoY % -51.52% 364.60% 121.57% 15.91% 10.00% 17.65% -
  Horiz. % 748.53% 1,544.12% 332.35% 150.00% 129.41% 117.65% 100.00%
P/EPS 37.25 267.71 124.50 32.60 46.51 51.08 24.28 7.39%
  YoY % -86.09% 115.03% 281.90% -29.91% -8.95% 110.38% -
  Horiz. % 153.42% 1,102.59% 512.77% 134.27% 191.56% 210.38% 100.00%
EY 2.68 0.37 0.80 3.07 2.15 1.96 4.12 -6.91%
  YoY % 624.32% -53.75% -73.94% 42.79% 9.69% -52.43% -
  Horiz. % 65.05% 8.98% 19.42% 74.51% 52.18% 47.57% 100.00%
DY 0.48 0.28 0.24 0.65 1.00 1.06 1.49 -17.20%
  YoY % 71.43% 16.67% -63.08% -35.00% -5.66% -28.86% -
  Horiz. % 32.21% 18.79% 16.11% 43.62% 67.11% 71.14% 100.00%
P/NAPS 1.21 1.57 2.10 0.78 0.54 0.55 0.41 19.76%
  YoY % -22.93% -25.24% 169.23% 44.44% -1.82% 34.15% -
  Horiz. % 295.12% 382.93% 512.20% 190.24% 131.71% 134.15% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 26/02/19 27/02/18 27/02/17 25/02/16 12/02/15 26/02/14 -
Price 3.1000 3.2000 4.3600 1.6000 0.9500 0.9650 0.7200 -
P/RPS 5.01 9.42 2.32 1.06 0.83 0.82 0.74 37.52%
  YoY % -46.82% 306.03% 118.87% 27.71% 1.22% 10.81% -
  Horiz. % 677.03% 1,272.97% 313.51% 143.24% 112.16% 110.81% 100.00%
P/EPS 36.66 239.96 127.72 33.87 44.19 52.16 26.09 5.83%
  YoY % -84.72% 87.88% 277.09% -23.35% -15.28% 99.92% -
  Horiz. % 140.51% 919.74% 489.54% 129.82% 169.38% 199.92% 100.00%
EY 2.73 0.42 0.78 2.95 2.26 1.92 3.83 -5.48%
  YoY % 550.00% -46.15% -73.56% 30.53% 17.71% -49.87% -
  Horiz. % 71.28% 10.97% 20.37% 77.02% 59.01% 50.13% 100.00%
DY 0.48 0.31 0.23 0.62 1.05 1.04 1.39 -16.23%
  YoY % 54.84% 34.78% -62.90% -40.95% 0.96% -25.18% -
  Horiz. % 34.53% 22.30% 16.55% 44.60% 75.54% 74.82% 100.00%
P/NAPS 1.19 1.40 2.16 0.81 0.51 0.56 0.44 18.03%
  YoY % -15.00% -35.19% 166.67% 58.82% -8.93% 27.27% -
  Horiz. % 270.45% 318.18% 490.91% 184.09% 115.91% 127.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers