Highlights

[PMBTECH] YoY Quarter Result on 2012-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -82.78%    YoY -     19.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 107,034 72,980 61,537 70,373 61,401 43,796 52,496 12.60%
  YoY % 46.66% 18.60% -12.56% 14.61% 40.20% -16.57% -
  Horiz. % 203.89% 139.02% 117.22% 134.05% 116.96% 83.43% 100.00%
PBT 2,332 1,929 2,016 2,424 1,983 1,708 179 53.37%
  YoY % 20.89% -4.32% -16.83% 22.24% 16.10% 854.19% -
  Horiz. % 1,302.79% 1,077.65% 1,126.26% 1,354.19% 1,107.82% 954.19% 100.00%
Tax -592 -549 -510 -689 -532 -430 -43 54.78%
  YoY % -7.83% -7.65% 25.98% -29.51% -23.72% -900.00% -
  Horiz. % 1,376.74% 1,276.74% 1,186.05% 1,602.33% 1,237.21% 1,000.00% 100.00%
NP 1,740 1,380 1,506 1,735 1,451 1,278 136 52.90%
  YoY % 26.09% -8.37% -13.20% 19.57% 13.54% 839.71% -
  Horiz. % 1,279.41% 1,014.71% 1,107.35% 1,275.74% 1,066.91% 939.71% 100.00%
NP to SH 1,740 1,380 1,506 1,736 1,451 1,278 136 52.90%
  YoY % 26.09% -8.37% -13.25% 19.64% 13.54% 839.71% -
  Horiz. % 1,279.41% 1,014.71% 1,107.35% 1,276.47% 1,066.91% 939.71% 100.00%
Tax Rate 25.39 % 28.46 % 25.30 % 28.42 % 26.83 % 25.18 % 24.02 % 0.93%
  YoY % -10.79% 12.49% -10.98% 5.93% 6.55% 4.83% -
  Horiz. % 105.70% 118.48% 105.33% 118.32% 111.70% 104.83% 100.00%
Total Cost 105,294 71,600 60,031 68,638 59,950 42,518 52,360 12.34%
  YoY % 47.06% 19.27% -12.54% 14.49% 41.00% -18.80% -
  Horiz. % 201.10% 136.75% 114.65% 131.09% 114.50% 81.20% 100.00%
Net Worth 135,333 127,146 120,324 113,925 98,543 93,720 89,911 7.05%
  YoY % 6.44% 5.67% 5.62% 15.61% 5.15% 4.24% -
  Horiz. % 150.52% 141.41% 133.83% 126.71% 109.60% 104.24% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 773 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 44.44 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 135,333 127,146 120,324 113,925 98,543 93,720 89,911 7.05%
  YoY % 6.44% 5.67% 5.62% 15.61% 5.15% 4.24% -
  Horiz. % 150.52% 141.41% 133.83% 126.71% 109.60% 104.24% 100.00%
NOSH 77,333 77,528 77,628 77,499 77,593 77,454 75,555 0.39%
  YoY % -0.25% -0.13% 0.17% -0.12% 0.18% 2.51% -
  Horiz. % 102.35% 102.61% 102.74% 102.57% 102.70% 102.51% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.63 % 1.89 % 2.45 % 2.47 % 2.36 % 2.92 % 0.26 % 35.77%
  YoY % -13.76% -22.86% -0.81% 4.66% -19.18% 1,023.08% -
  Horiz. % 626.92% 726.92% 942.31% 950.00% 907.69% 1,123.08% 100.00%
ROE 1.29 % 1.09 % 1.25 % 1.52 % 1.47 % 1.36 % 0.15 % 43.11%
  YoY % 18.35% -12.80% -17.76% 3.40% 8.09% 806.67% -
  Horiz. % 860.00% 726.67% 833.33% 1,013.33% 980.00% 906.67% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 138.41 94.13 79.27 90.80 79.13 56.54 69.48 12.17%
  YoY % 47.04% 18.75% -12.70% 14.75% 39.95% -18.62% -
  Horiz. % 199.21% 135.48% 114.09% 130.69% 113.89% 81.38% 100.00%
EPS 2.25 1.78 1.94 2.24 1.87 1.65 0.18 52.31%
  YoY % 26.40% -8.25% -13.39% 19.79% 13.33% 816.67% -
  Horiz. % 1,250.00% 988.89% 1,077.78% 1,244.44% 1,038.89% 916.67% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 1.7500 1.6400 1.5500 1.4700 1.2700 1.2100 1.1900 6.64%
  YoY % 6.71% 5.81% 5.44% 15.75% 4.96% 1.68% -
  Horiz. % 147.06% 137.82% 130.25% 123.53% 106.72% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 60.38 41.17 34.71 39.70 34.64 24.71 29.61 12.60%
  YoY % 46.66% 18.61% -12.57% 14.61% 40.19% -16.55% -
  Horiz. % 203.92% 139.04% 117.22% 134.08% 116.99% 83.45% 100.00%
EPS 0.98 0.78 0.85 0.98 0.82 0.72 0.08 51.80%
  YoY % 25.64% -8.24% -13.27% 19.51% 13.89% 800.00% -
  Horiz. % 1,225.00% 975.00% 1,062.50% 1,225.00% 1,025.00% 900.00% 100.00%
DPS 0.44 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. % 100.00% - - - - - -
NAPS 0.7634 0.7172 0.6788 0.6427 0.5559 0.5287 0.5072 7.05%
  YoY % 6.44% 5.66% 5.62% 15.61% 5.14% 4.24% -
  Horiz. % 150.51% 141.40% 133.83% 126.72% 109.60% 104.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9350 0.7350 0.5600 0.6200 0.5800 0.4500 0.4400 -
P/RPS 0.68 0.78 0.71 0.68 0.73 0.80 0.63 1.28%
  YoY % -12.82% 9.86% 4.41% -6.85% -8.75% 26.98% -
  Horiz. % 107.94% 123.81% 112.70% 107.94% 115.87% 126.98% 100.00%
P/EPS 41.56 41.29 28.87 27.68 31.02 27.27 244.44 -25.56%
  YoY % 0.65% 43.02% 4.30% -10.77% 13.75% -88.84% -
  Horiz. % 17.00% 16.89% 11.81% 11.32% 12.69% 11.16% 100.00%
EY 2.41 2.42 3.46 3.61 3.22 3.67 0.41 34.32%
  YoY % -0.41% -30.06% -4.16% 12.11% -12.26% 795.12% -
  Horiz. % 587.80% 590.24% 843.90% 880.49% 785.37% 895.12% 100.00%
DY 1.07 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. % 100.00% - - - - - -
P/NAPS 0.53 0.45 0.36 0.42 0.46 0.37 0.37 6.17%
  YoY % 17.78% 25.00% -14.29% -8.70% 24.32% 0.00% -
  Horiz. % 143.24% 121.62% 97.30% 113.51% 124.32% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 06/05/15 29/05/14 29/05/13 29/05/12 30/05/11 27/05/10 27/05/09 -
Price 0.9400 0.8500 0.6800 0.6000 0.5500 0.4500 0.4500 -
P/RPS 0.68 0.90 0.86 0.66 0.70 0.80 0.65 0.75%
  YoY % -24.44% 4.65% 30.30% -5.71% -12.50% 23.08% -
  Horiz. % 104.62% 138.46% 132.31% 101.54% 107.69% 123.08% 100.00%
P/EPS 41.78 47.75 35.05 26.79 29.41 27.27 250.00 -25.77%
  YoY % -12.50% 36.23% 30.83% -8.91% 7.85% -89.09% -
  Horiz. % 16.71% 19.10% 14.02% 10.72% 11.76% 10.91% 100.00%
EY 2.39 2.09 2.85 3.73 3.40 3.67 0.40 34.69%
  YoY % 14.35% -26.67% -23.59% 9.71% -7.36% 817.50% -
  Horiz. % 597.50% 522.50% 712.50% 932.50% 850.00% 917.50% 100.00%
DY 1.06 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. % 100.00% - - - - - -
P/NAPS 0.54 0.52 0.44 0.41 0.43 0.37 0.38 6.03%
  YoY % 3.85% 18.18% 7.32% -4.65% 16.22% -2.63% -
  Horiz. % 142.11% 136.84% 115.79% 107.89% 113.16% 97.37% 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.
 


 

272  254  570  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 VSOLAR 0.215-0.015 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 ISTONE 0.20-0.005 
 ARMADA 0.230.00 
 EKOVEST 0.8450.00 
Partners & Brokers