Highlights

[PMBTECH] YoY Quarter Result on 2010-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -43.77%    YoY -     839.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 61,537 70,373 61,401 43,796 52,496 72,845 101,889 -8.05%
  YoY % -12.56% 14.61% 40.20% -16.57% -27.93% -28.51% -
  Horiz. % 60.40% 69.07% 60.26% 42.98% 51.52% 71.49% 100.00%
PBT 2,016 2,424 1,983 1,708 179 2,577 6,175 -17.01%
  YoY % -16.83% 22.24% 16.10% 854.19% -93.05% -58.27% -
  Horiz. % 32.65% 39.26% 32.11% 27.66% 2.90% 41.73% 100.00%
Tax -510 -689 -532 -430 -43 -732 -754 -6.30%
  YoY % 25.98% -29.51% -23.72% -900.00% 94.13% 2.92% -
  Horiz. % 67.64% 91.38% 70.56% 57.03% 5.70% 97.08% 100.00%
NP 1,506 1,735 1,451 1,278 136 1,845 5,421 -19.21%
  YoY % -13.20% 19.57% 13.54% 839.71% -92.63% -65.97% -
  Horiz. % 27.78% 32.01% 26.77% 23.57% 2.51% 34.03% 100.00%
NP to SH 1,506 1,736 1,451 1,278 136 1,845 5,421 -19.21%
  YoY % -13.25% 19.64% 13.54% 839.71% -92.63% -65.97% -
  Horiz. % 27.78% 32.02% 26.77% 23.57% 2.51% 34.03% 100.00%
Tax Rate 25.30 % 28.42 % 26.83 % 25.18 % 24.02 % 28.41 % 12.21 % 12.90%
  YoY % -10.98% 5.93% 6.55% 4.83% -15.45% 132.68% -
  Horiz. % 207.21% 232.76% 219.74% 206.22% 196.72% 232.68% 100.00%
Total Cost 60,031 68,638 59,950 42,518 52,360 71,000 96,468 -7.59%
  YoY % -12.54% 14.49% 41.00% -18.80% -26.25% -26.40% -
  Horiz. % 62.23% 71.15% 62.14% 44.07% 54.28% 73.60% 100.00%
Net Worth 120,324 113,925 98,543 93,720 89,911 81,397 78,772 7.31%
  YoY % 5.62% 15.61% 5.15% 4.24% 10.46% 3.33% -
  Horiz. % 152.75% 144.63% 125.10% 118.98% 114.14% 103.33% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 120,324 113,925 98,543 93,720 89,911 81,397 78,772 7.31%
  YoY % 5.62% 15.61% 5.15% 4.24% 10.46% 3.33% -
  Horiz. % 152.75% 144.63% 125.10% 118.98% 114.14% 103.33% 100.00%
NOSH 77,628 77,499 77,593 77,454 75,555 77,521 79,955 -0.49%
  YoY % 0.17% -0.12% 0.18% 2.51% -2.54% -3.05% -
  Horiz. % 97.09% 96.93% 97.05% 96.87% 94.50% 96.95% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.45 % 2.47 % 2.36 % 2.92 % 0.26 % 2.53 % 5.32 % -12.11%
  YoY % -0.81% 4.66% -19.18% 1,023.08% -89.72% -52.44% -
  Horiz. % 46.05% 46.43% 44.36% 54.89% 4.89% 47.56% 100.00%
ROE 1.25 % 1.52 % 1.47 % 1.36 % 0.15 % 2.27 % 6.88 % -24.72%
  YoY % -17.76% 3.40% 8.09% 806.67% -93.39% -67.01% -
  Horiz. % 18.17% 22.09% 21.37% 19.77% 2.18% 32.99% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 79.27 90.80 79.13 56.54 69.48 93.97 127.43 -7.60%
  YoY % -12.70% 14.75% 39.95% -18.62% -26.06% -26.26% -
  Horiz. % 62.21% 71.25% 62.10% 44.37% 54.52% 73.74% 100.00%
EPS 1.94 2.24 1.87 1.65 0.18 2.38 6.78 -18.81%
  YoY % -13.39% 19.79% 13.33% 816.67% -92.44% -64.90% -
  Horiz. % 28.61% 33.04% 27.58% 24.34% 2.65% 35.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5500 1.4700 1.2700 1.2100 1.1900 1.0500 0.9852 7.84%
  YoY % 5.44% 15.75% 4.96% 1.68% 13.33% 6.58% -
  Horiz. % 157.33% 149.21% 128.91% 122.82% 120.79% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.36 33.58 29.29 20.90 25.05 34.76 48.61 -8.05%
  YoY % -12.57% 14.65% 40.14% -16.57% -27.93% -28.49% -
  Horiz. % 60.40% 69.08% 60.26% 43.00% 51.53% 71.51% 100.00%
EPS 0.72 0.83 0.69 0.61 0.06 0.88 2.59 -19.20%
  YoY % -13.25% 20.29% 13.11% 916.67% -93.18% -66.02% -
  Horiz. % 27.80% 32.05% 26.64% 23.55% 2.32% 33.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5741 0.5435 0.4702 0.4471 0.4290 0.3884 0.3758 7.31%
  YoY % 5.63% 15.59% 5.17% 4.22% 10.45% 3.35% -
  Horiz. % 152.77% 144.62% 125.12% 118.97% 114.16% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5600 0.6200 0.5800 0.4500 0.4400 0.6900 0.6200 -
P/RPS 0.71 0.68 0.73 0.80 0.63 0.73 0.49 6.37%
  YoY % 4.41% -6.85% -8.75% 26.98% -13.70% 48.98% -
  Horiz. % 144.90% 138.78% 148.98% 163.27% 128.57% 148.98% 100.00%
P/EPS 28.87 27.68 31.02 27.27 244.44 28.99 9.14 21.11%
  YoY % 4.30% -10.77% 13.75% -88.84% 743.19% 217.18% -
  Horiz. % 315.86% 302.84% 339.39% 298.36% 2,674.40% 317.18% 100.00%
EY 3.46 3.61 3.22 3.67 0.41 3.45 10.94 -17.44%
  YoY % -4.16% 12.11% -12.26% 795.12% -88.12% -68.46% -
  Horiz. % 31.63% 33.00% 29.43% 33.55% 3.75% 31.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.42 0.46 0.37 0.37 0.66 0.63 -8.90%
  YoY % -14.29% -8.70% 24.32% 0.00% -43.94% 4.76% -
  Horiz. % 57.14% 66.67% 73.02% 58.73% 58.73% 104.76% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 30/05/11 27/05/10 27/05/09 22/05/08 28/05/07 -
Price 0.6800 0.6000 0.5500 0.4500 0.4500 0.9000 0.9800 -
P/RPS 0.86 0.66 0.70 0.80 0.65 0.96 0.77 1.86%
  YoY % 30.30% -5.71% -12.50% 23.08% -32.29% 24.68% -
  Horiz. % 111.69% 85.71% 90.91% 103.90% 84.42% 124.68% 100.00%
P/EPS 35.05 26.79 29.41 27.27 250.00 37.82 14.45 15.90%
  YoY % 30.83% -8.91% 7.85% -89.09% 561.03% 161.73% -
  Horiz. % 242.56% 185.40% 203.53% 188.72% 1,730.10% 261.73% 100.00%
EY 2.85 3.73 3.40 3.67 0.40 2.64 6.92 -13.73%
  YoY % -23.59% 9.71% -7.36% 817.50% -84.85% -61.85% -
  Horiz. % 41.18% 53.90% 49.13% 53.03% 5.78% 38.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.41 0.43 0.37 0.38 0.86 0.99 -12.63%
  YoY % 7.32% -4.65% 16.22% -2.63% -55.81% -13.13% -
  Horiz. % 44.44% 41.41% 43.43% 37.37% 38.38% 86.87% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers