Highlights

[PMBTECH] YoY Quarter Result on 2015-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 06-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     21.51%    YoY -     26.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 114,146 100,832 73,952 107,034 72,980 61,537 70,373 8.39%
  YoY % 13.20% 36.35% -30.91% 46.66% 18.60% -12.56% -
  Horiz. % 162.20% 143.28% 105.09% 152.10% 103.70% 87.44% 100.00%
PBT 2,666 3,072 3,140 2,332 1,929 2,016 2,424 1.60%
  YoY % -13.22% -2.17% 34.65% 20.89% -4.32% -16.83% -
  Horiz. % 109.98% 126.73% 129.54% 96.20% 79.58% 83.17% 100.00%
Tax -662 -726 -754 -592 -549 -510 -689 -0.66%
  YoY % 8.82% 3.71% -27.36% -7.83% -7.65% 25.98% -
  Horiz. % 96.08% 105.37% 109.43% 85.92% 79.68% 74.02% 100.00%
NP 2,004 2,346 2,386 1,740 1,380 1,506 1,735 2.43%
  YoY % -14.58% -1.68% 37.13% 26.09% -8.37% -13.20% -
  Horiz. % 115.50% 135.22% 137.52% 100.29% 79.54% 86.80% 100.00%
NP to SH 2,004 2,346 2,386 1,740 1,380 1,506 1,736 2.42%
  YoY % -14.58% -1.68% 37.13% 26.09% -8.37% -13.25% -
  Horiz. % 115.44% 135.14% 137.44% 100.23% 79.49% 86.75% 100.00%
Tax Rate 24.83 % 23.63 % 24.01 % 25.39 % 28.46 % 25.30 % 28.42 % -2.22%
  YoY % 5.08% -1.58% -5.44% -10.79% 12.49% -10.98% -
  Horiz. % 87.37% 83.15% 84.48% 89.34% 100.14% 89.02% 100.00%
Total Cost 112,142 98,486 71,566 105,294 71,600 60,031 68,638 8.52%
  YoY % 13.87% 37.62% -32.03% 47.06% 19.27% -12.54% -
  Horiz. % 163.38% 143.49% 104.27% 153.40% 104.32% 87.46% 100.00%
Net Worth 156,509 154,960 142,540 135,333 127,146 120,324 113,925 5.43%
  YoY % 1.00% 8.71% 5.33% 6.44% 5.67% 5.62% -
  Horiz. % 137.38% 136.02% 125.12% 118.79% 111.61% 105.62% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 774 774 773 - - - -
  YoY % 0.00% 0.02% 0.17% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.19% 100.17% 100.00% - - -
Div Payout % - % 33.03 % 32.47 % 44.44 % - % - % - % -
  YoY % 0.00% 1.72% -26.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.32% 73.06% 100.00% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 156,509 154,960 142,540 135,333 127,146 120,324 113,925 5.43%
  YoY % 1.00% 8.71% 5.33% 6.44% 5.67% 5.62% -
  Horiz. % 137.38% 136.02% 125.12% 118.79% 111.61% 105.62% 100.00%
NOSH 77,480 77,480 77,467 77,333 77,528 77,628 77,499 -0.00%
  YoY % 0.00% 0.02% 0.17% -0.25% -0.13% 0.17% -
  Horiz. % 99.97% 99.97% 99.96% 99.78% 100.04% 100.17% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.76 % 2.33 % 3.23 % 1.63 % 1.89 % 2.45 % 2.47 % -5.49%
  YoY % -24.46% -27.86% 98.16% -13.76% -22.86% -0.81% -
  Horiz. % 71.26% 94.33% 130.77% 65.99% 76.52% 99.19% 100.00%
ROE 1.28 % 1.51 % 1.67 % 1.29 % 1.09 % 1.25 % 1.52 % -2.82%
  YoY % -15.23% -9.58% 29.46% 18.35% -12.80% -17.76% -
  Horiz. % 84.21% 99.34% 109.87% 84.87% 71.71% 82.24% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 147.32 130.14 95.46 138.41 94.13 79.27 90.80 8.40%
  YoY % 13.20% 36.33% -31.03% 47.04% 18.75% -12.70% -
  Horiz. % 162.25% 143.33% 105.13% 152.43% 103.67% 87.30% 100.00%
EPS 2.59 3.03 3.08 2.25 1.78 1.94 2.24 2.45%
  YoY % -14.52% -1.62% 36.89% 26.40% -8.25% -13.39% -
  Horiz. % 115.62% 135.27% 137.50% 100.45% 79.46% 86.61% 100.00%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 2.0200 2.0000 1.8400 1.7500 1.6400 1.5500 1.4700 5.44%
  YoY % 1.00% 8.70% 5.14% 6.71% 5.81% 5.44% -
  Horiz. % 137.41% 136.05% 125.17% 119.05% 111.56% 105.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 54.19 47.87 35.11 50.82 34.65 29.22 33.41 8.39%
  YoY % 13.20% 36.34% -30.91% 46.67% 18.58% -12.54% -
  Horiz. % 162.20% 143.28% 105.09% 152.11% 103.71% 87.46% 100.00%
EPS 0.95 1.11 1.13 0.83 0.66 0.71 0.82 2.48%
  YoY % -14.41% -1.77% 36.14% 25.76% -7.04% -13.41% -
  Horiz. % 115.85% 135.37% 137.80% 101.22% 80.49% 86.59% 100.00%
DPS 0.00 0.37 0.37 0.37 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.7430 0.7357 0.6767 0.6425 0.6036 0.5712 0.5409 5.43%
  YoY % 0.99% 8.72% 5.32% 6.44% 5.67% 5.60% -
  Horiz. % 137.36% 136.01% 125.11% 118.78% 111.59% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.0000 1.6500 0.9800 0.9350 0.7350 0.5600 0.6200 -
P/RPS 2.72 1.27 1.03 0.68 0.78 0.71 0.68 25.98%
  YoY % 114.17% 23.30% 51.47% -12.82% 9.86% 4.41% -
  Horiz. % 400.00% 186.76% 151.47% 100.00% 114.71% 104.41% 100.00%
P/EPS 154.65 54.49 31.82 41.56 41.29 28.87 27.68 33.19%
  YoY % 183.81% 71.24% -23.44% 0.65% 43.02% 4.30% -
  Horiz. % 558.71% 196.86% 114.96% 150.14% 149.17% 104.30% 100.00%
EY 0.65 1.84 3.14 2.41 2.42 3.46 3.61 -24.85%
  YoY % -64.67% -41.40% 30.29% -0.41% -30.06% -4.16% -
  Horiz. % 18.01% 50.97% 86.98% 66.76% 67.04% 95.84% 100.00%
DY 0.00 0.61 1.02 1.07 0.00 0.00 0.00 -
  YoY % 0.00% -40.20% -4.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.01% 95.33% 100.00% - - -
P/NAPS 1.98 0.83 0.53 0.53 0.45 0.36 0.42 29.47%
  YoY % 138.55% 56.60% 0.00% 17.78% 25.00% -14.29% -
  Horiz. % 471.43% 197.62% 126.19% 126.19% 107.14% 85.71% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 29/05/12 -
Price 3.1200 1.8600 0.9700 0.9400 0.8500 0.6800 0.6000 -
P/RPS 2.12 1.43 1.02 0.68 0.90 0.86 0.66 21.46%
  YoY % 48.25% 40.20% 50.00% -24.44% 4.65% 30.30% -
  Horiz. % 321.21% 216.67% 154.55% 103.03% 136.36% 130.30% 100.00%
P/EPS 120.63 61.43 31.49 41.78 47.75 35.05 26.79 28.49%
  YoY % 96.37% 95.08% -24.63% -12.50% 36.23% 30.83% -
  Horiz. % 450.28% 229.30% 117.54% 155.95% 178.24% 130.83% 100.00%
EY 0.83 1.63 3.18 2.39 2.09 2.85 3.73 -22.15%
  YoY % -49.08% -48.74% 33.05% 14.35% -26.67% -23.59% -
  Horiz. % 22.25% 43.70% 85.25% 64.08% 56.03% 76.41% 100.00%
DY 0.00 0.54 1.03 1.06 0.00 0.00 0.00 -
  YoY % 0.00% -47.57% -2.83% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.94% 97.17% 100.00% - - -
P/NAPS 1.54 0.93 0.53 0.54 0.52 0.44 0.41 24.67%
  YoY % 65.59% 75.47% -1.85% 3.85% 18.18% 7.32% -
  Horiz. % 375.61% 226.83% 129.27% 131.71% 126.83% 107.32% 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
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

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