Highlights

[PMBTECH] YoY Quarter Result on 2017-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 18-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -35.90%    YoY -     -1.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 175,628 96,769 114,146 100,832 73,952 107,034 72,980 15.75%
  YoY % 81.49% -15.22% 13.20% 36.35% -30.91% 46.66% -
  Horiz. % 240.65% 132.60% 156.41% 138.16% 101.33% 146.66% 100.00%
PBT 3,814 2,187 2,666 3,072 3,140 2,332 1,929 12.02%
  YoY % 74.39% -17.97% -13.22% -2.17% 34.65% 20.89% -
  Horiz. % 197.72% 113.37% 138.21% 159.25% 162.78% 120.89% 100.00%
Tax -1,511 -525 -662 -726 -754 -592 -549 18.36%
  YoY % -187.81% 20.69% 8.82% 3.71% -27.36% -7.83% -
  Horiz. % 275.23% 95.63% 120.58% 132.24% 137.34% 107.83% 100.00%
NP 2,303 1,662 2,004 2,346 2,386 1,740 1,380 8.90%
  YoY % 38.57% -17.07% -14.58% -1.68% 37.13% 26.09% -
  Horiz. % 166.88% 120.43% 145.22% 170.00% 172.90% 126.09% 100.00%
NP to SH 2,303 1,662 2,004 2,346 2,386 1,740 1,380 8.90%
  YoY % 38.57% -17.07% -14.58% -1.68% 37.13% 26.09% -
  Horiz. % 166.88% 120.43% 145.22% 170.00% 172.90% 126.09% 100.00%
Tax Rate 39.62 % 24.01 % 24.83 % 23.63 % 24.01 % 25.39 % 28.46 % 5.66%
  YoY % 65.01% -3.30% 5.08% -1.58% -5.44% -10.79% -
  Horiz. % 139.21% 84.36% 87.25% 83.03% 84.36% 89.21% 100.00%
Total Cost 173,325 95,107 112,142 98,486 71,566 105,294 71,600 15.86%
  YoY % 82.24% -15.19% 13.87% 37.62% -32.03% 47.06% -
  Horiz. % 242.07% 132.83% 156.62% 137.55% 99.95% 147.06% 100.00%
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
  YoY % 47.89% 128.10% 1.00% 8.71% 5.33% 6.44% -
  Horiz. % 415.25% 280.78% 123.09% 121.88% 112.11% 106.44% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 774 774 773 - -
  YoY % 0.00% 0.00% 0.00% 0.02% 0.17% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.19% 100.17% 100.00% -
Div Payout % - % - % - % 33.03 % 32.47 % 44.44 % - % -
  YoY % 0.00% 0.00% 0.00% 1.72% -26.94% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 74.32% 73.06% 100.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 527,968 357,004 156,509 154,960 142,540 135,333 127,146 26.75%
  YoY % 47.89% 128.10% 1.00% 8.71% 5.33% 6.44% -
  Horiz. % 415.25% 280.78% 123.09% 121.88% 112.11% 106.44% 100.00%
NOSH 204,639 156,581 77,480 77,480 77,467 77,333 77,528 17.54%
  YoY % 30.69% 102.09% 0.00% 0.02% 0.17% -0.25% -
  Horiz. % 263.95% 201.97% 99.94% 99.94% 99.92% 99.75% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.31 % 1.72 % 1.76 % 2.33 % 3.23 % 1.63 % 1.89 % -5.92%
  YoY % -23.84% -2.27% -24.46% -27.86% 98.16% -13.76% -
  Horiz. % 69.31% 91.01% 93.12% 123.28% 170.90% 86.24% 100.00%
ROE 0.44 % 0.47 % 1.28 % 1.51 % 1.67 % 1.29 % 1.09 % -14.02%
  YoY % -6.38% -63.28% -15.23% -9.58% 29.46% 18.35% -
  Horiz. % 40.37% 43.12% 117.43% 138.53% 153.21% 118.35% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 85.82 61.80 147.32 130.14 95.46 138.41 94.13 -1.53%
  YoY % 38.87% -58.05% 13.20% 36.33% -31.03% 47.04% -
  Horiz. % 91.17% 65.65% 156.51% 138.26% 101.41% 147.04% 100.00%
EPS 1.13 1.06 2.59 3.03 3.08 2.25 1.78 -7.29%
  YoY % 6.60% -59.07% -14.52% -1.62% 36.89% 26.40% -
  Horiz. % 63.48% 59.55% 145.51% 170.22% 173.03% 126.40% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.5800 2.2800 2.0200 2.0000 1.8400 1.7500 1.6400 7.84%
  YoY % 13.16% 12.87% 1.00% 8.70% 5.14% 6.71% -
  Horiz. % 157.32% 139.02% 123.17% 121.95% 112.20% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,634
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 83.38 45.94 54.19 47.87 35.11 50.82 34.65 15.74%
  YoY % 81.50% -15.22% 13.20% 36.34% -30.91% 46.67% -
  Horiz. % 240.63% 132.58% 156.39% 138.15% 101.33% 146.67% 100.00%
EPS 1.09 0.79 0.95 1.11 1.13 0.83 0.66 8.71%
  YoY % 37.97% -16.84% -14.41% -1.77% 36.14% 25.76% -
  Horiz. % 165.15% 119.70% 143.94% 168.18% 171.21% 125.76% 100.00%
DPS 0.00 0.00 0.00 0.37 0.37 0.37 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.5066 1.6949 0.7430 0.7357 0.6767 0.6425 0.6036 26.75%
  YoY % 47.89% 128.12% 0.99% 8.72% 5.32% 6.44% -
  Horiz. % 415.27% 280.80% 123.09% 121.89% 112.11% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.7500 3.3500 4.0000 1.6500 0.9800 0.9350 0.7350 -
P/RPS 3.20 5.42 2.72 1.27 1.03 0.68 0.78 26.50%
  YoY % -40.96% 99.26% 114.17% 23.30% 51.47% -12.82% -
  Horiz. % 410.26% 694.87% 348.72% 162.82% 132.05% 87.18% 100.00%
P/EPS 244.36 315.61 154.65 54.49 31.82 41.56 41.29 34.46%
  YoY % -22.58% 104.08% 183.81% 71.24% -23.44% 0.65% -
  Horiz. % 591.81% 764.37% 374.55% 131.97% 77.06% 100.65% 100.00%
EY 0.41 0.32 0.65 1.84 3.14 2.41 2.42 -25.59%
  YoY % 28.13% -50.77% -64.67% -41.40% 30.29% -0.41% -
  Horiz. % 16.94% 13.22% 26.86% 76.03% 129.75% 99.59% 100.00%
DY 0.00 0.00 0.00 0.61 1.02 1.07 0.00 -
  YoY % 0.00% 0.00% 0.00% -40.20% -4.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 57.01% 95.33% 100.00% -
P/NAPS 1.07 1.47 1.98 0.83 0.53 0.53 0.45 15.51%
  YoY % -27.21% -25.76% 138.55% 56.60% 0.00% 17.78% -
  Horiz. % 237.78% 326.67% 440.00% 184.44% 117.78% 117.78% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 -
Price 2.8800 3.1500 3.1200 1.8600 0.9700 0.9400 0.8500 -
P/RPS 3.36 5.10 2.12 1.43 1.02 0.68 0.90 24.53%
  YoY % -34.12% 140.57% 48.25% 40.20% 50.00% -24.44% -
  Horiz. % 373.33% 566.67% 235.56% 158.89% 113.33% 75.56% 100.00%
P/EPS 255.91 296.77 120.63 61.43 31.49 41.78 47.75 32.25%
  YoY % -13.77% 146.02% 96.37% 95.08% -24.63% -12.50% -
  Horiz. % 535.94% 621.51% 252.63% 128.65% 65.95% 87.50% 100.00%
EY 0.39 0.34 0.83 1.63 3.18 2.39 2.09 -24.39%
  YoY % 14.71% -59.04% -49.08% -48.74% 33.05% 14.35% -
  Horiz. % 18.66% 16.27% 39.71% 77.99% 152.15% 114.35% 100.00%
DY 0.00 0.00 0.00 0.54 1.03 1.06 0.00 -
  YoY % 0.00% 0.00% 0.00% -47.57% -2.83% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 50.94% 97.17% 100.00% -
P/NAPS 1.12 1.38 1.54 0.93 0.53 0.54 0.52 13.63%
  YoY % -18.84% -10.39% 65.59% 75.47% -1.85% 3.85% -
  Horiz. % 215.38% 265.38% 296.15% 178.85% 101.92% 103.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

445  531  502  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035-0.005 
 LUSTER 0.145+0.015 
 PWORTH 0.04+0.005 
 SAPNRG 0.13-0.005 
 XOX 0.27-0.005 
 MINHO-WC 0.185+0.115 
 BORNOIL 0.065-0.005 
 NETX 0.020.00 
 RGB 0.165+0.005 
 LAMBO 0.055-0.005 

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