Highlights

[PMBTECH] YoY Quarter Result on 2019-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -20.40%    YoY -     -17.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 96,769 114,146 100,832 73,952 107,034 72,980 61,537 7.83%
  YoY % -15.22% 13.20% 36.35% -30.91% 46.66% 18.60% -
  Horiz. % 157.25% 185.49% 163.86% 120.17% 173.93% 118.60% 100.00%
PBT 2,187 2,666 3,072 3,140 2,332 1,929 2,016 1.37%
  YoY % -17.97% -13.22% -2.17% 34.65% 20.89% -4.32% -
  Horiz. % 108.48% 132.24% 152.38% 155.75% 115.67% 95.68% 100.00%
Tax -525 -662 -726 -754 -592 -549 -510 0.48%
  YoY % 20.69% 8.82% 3.71% -27.36% -7.83% -7.65% -
  Horiz. % 102.94% 129.80% 142.35% 147.84% 116.08% 107.65% 100.00%
NP 1,662 2,004 2,346 2,386 1,740 1,380 1,506 1.66%
  YoY % -17.07% -14.58% -1.68% 37.13% 26.09% -8.37% -
  Horiz. % 110.36% 133.07% 155.78% 158.43% 115.54% 91.63% 100.00%
NP to SH 1,662 2,004 2,346 2,386 1,740 1,380 1,506 1.66%
  YoY % -17.07% -14.58% -1.68% 37.13% 26.09% -8.37% -
  Horiz. % 110.36% 133.07% 155.78% 158.43% 115.54% 91.63% 100.00%
Tax Rate 24.01 % 24.83 % 23.63 % 24.01 % 25.39 % 28.46 % 25.30 % -0.87%
  YoY % -3.30% 5.08% -1.58% -5.44% -10.79% 12.49% -
  Horiz. % 94.90% 98.14% 93.40% 94.90% 100.36% 112.49% 100.00%
Total Cost 95,107 112,142 98,486 71,566 105,294 71,600 60,031 7.97%
  YoY % -15.19% 13.87% 37.62% -32.03% 47.06% 19.27% -
  Horiz. % 158.43% 186.81% 164.06% 119.22% 175.40% 119.27% 100.00%
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
  YoY % 128.10% 1.00% 8.71% 5.33% 6.44% 5.67% -
  Horiz. % 296.70% 130.07% 128.78% 118.46% 112.47% 105.67% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 774 774 773 - - -
  YoY % 0.00% 0.00% 0.02% 0.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.19% 100.17% 100.00% - -
Div Payout % - % - % 33.03 % 32.47 % 44.44 % - % - % -
  YoY % 0.00% 0.00% 1.72% -26.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 74.32% 73.06% 100.00% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 357,004 156,509 154,960 142,540 135,333 127,146 120,324 19.86%
  YoY % 128.10% 1.00% 8.71% 5.33% 6.44% 5.67% -
  Horiz. % 296.70% 130.07% 128.78% 118.46% 112.47% 105.67% 100.00%
NOSH 156,581 77,480 77,480 77,467 77,333 77,528 77,628 12.40%
  YoY % 102.09% 0.00% 0.02% 0.17% -0.25% -0.13% -
  Horiz. % 201.70% 99.81% 99.81% 99.79% 99.62% 99.87% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.72 % 1.76 % 2.33 % 3.23 % 1.63 % 1.89 % 2.45 % -5.72%
  YoY % -2.27% -24.46% -27.86% 98.16% -13.76% -22.86% -
  Horiz. % 70.20% 71.84% 95.10% 131.84% 66.53% 77.14% 100.00%
ROE 0.47 % 1.28 % 1.51 % 1.67 % 1.29 % 1.09 % 1.25 % -15.04%
  YoY % -63.28% -15.23% -9.58% 29.46% 18.35% -12.80% -
  Horiz. % 37.60% 102.40% 120.80% 133.60% 103.20% 87.20% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 61.80 147.32 130.14 95.46 138.41 94.13 79.27 -4.06%
  YoY % -58.05% 13.20% 36.33% -31.03% 47.04% 18.75% -
  Horiz. % 77.96% 185.85% 164.17% 120.42% 174.61% 118.75% 100.00%
EPS 1.06 2.59 3.03 3.08 2.25 1.78 1.94 -9.58%
  YoY % -59.07% -14.52% -1.62% 36.89% 26.40% -8.25% -
  Horiz. % 54.64% 133.51% 156.19% 158.76% 115.98% 91.75% 100.00%
DPS 0.00 0.00 1.00 1.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% - -
NAPS 2.2800 2.0200 2.0000 1.8400 1.7500 1.6400 1.5500 6.64%
  YoY % 12.87% 1.00% 8.70% 5.14% 6.71% 5.81% -
  Horiz. % 147.10% 130.32% 129.03% 118.71% 112.90% 105.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.17 54.46 48.11 35.28 51.07 34.82 29.36 7.83%
  YoY % -15.22% 13.20% 36.37% -30.92% 46.67% 18.60% -
  Horiz. % 157.25% 185.49% 163.86% 120.16% 173.94% 118.60% 100.00%
EPS 0.79 0.96 1.12 1.14 0.83 0.66 0.72 1.56%
  YoY % -17.71% -14.29% -1.75% 37.35% 25.76% -8.33% -
  Horiz. % 109.72% 133.33% 155.56% 158.33% 115.28% 91.67% 100.00%
DPS 0.00 0.00 0.37 0.37 0.37 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% - -
NAPS 1.7033 0.7467 0.7393 0.6801 0.6457 0.6066 0.5741 19.86%
  YoY % 128.11% 1.00% 8.70% 5.33% 6.45% 5.66% -
  Horiz. % 296.69% 130.06% 128.78% 118.46% 112.47% 105.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.3500 4.0000 1.6500 0.9800 0.9350 0.7350 0.5600 -
P/RPS 5.42 2.72 1.27 1.03 0.68 0.78 0.71 40.30%
  YoY % 99.26% 114.17% 23.30% 51.47% -12.82% 9.86% -
  Horiz. % 763.38% 383.10% 178.87% 145.07% 95.77% 109.86% 100.00%
P/EPS 315.61 154.65 54.49 31.82 41.56 41.29 28.87 48.95%
  YoY % 104.08% 183.81% 71.24% -23.44% 0.65% 43.02% -
  Horiz. % 1,093.21% 535.68% 188.74% 110.22% 143.96% 143.02% 100.00%
EY 0.32 0.65 1.84 3.14 2.41 2.42 3.46 -32.74%
  YoY % -50.77% -64.67% -41.40% 30.29% -0.41% -30.06% -
  Horiz. % 9.25% 18.79% 53.18% 90.75% 69.65% 69.94% 100.00%
DY 0.00 0.00 0.61 1.02 1.07 0.00 0.00 -
  YoY % 0.00% 0.00% -40.20% -4.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.01% 95.33% 100.00% - -
P/NAPS 1.47 1.98 0.83 0.53 0.53 0.45 0.36 26.41%
  YoY % -25.76% 138.55% 56.60% 0.00% 17.78% 25.00% -
  Horiz. % 408.33% 550.00% 230.56% 147.22% 147.22% 125.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 30/05/18 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 -
Price 3.1500 3.1200 1.8600 0.9700 0.9400 0.8500 0.6800 -
P/RPS 5.10 2.12 1.43 1.02 0.68 0.90 0.86 34.52%
  YoY % 140.57% 48.25% 40.20% 50.00% -24.44% 4.65% -
  Horiz. % 593.02% 246.51% 166.28% 118.60% 79.07% 104.65% 100.00%
P/EPS 296.77 120.63 61.43 31.49 41.78 47.75 35.05 42.74%
  YoY % 146.02% 96.37% 95.08% -24.63% -12.50% 36.23% -
  Horiz. % 846.70% 344.17% 175.26% 89.84% 119.20% 136.23% 100.00%
EY 0.34 0.83 1.63 3.18 2.39 2.09 2.85 -29.83%
  YoY % -59.04% -49.08% -48.74% 33.05% 14.35% -26.67% -
  Horiz. % 11.93% 29.12% 57.19% 111.58% 83.86% 73.33% 100.00%
DY 0.00 0.00 0.54 1.03 1.06 0.00 0.00 -
  YoY % 0.00% 0.00% -47.57% -2.83% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 50.94% 97.17% 100.00% - -
P/NAPS 1.38 1.54 0.93 0.53 0.54 0.52 0.44 20.98%
  YoY % -10.39% 65.59% 75.47% -1.85% 3.85% 18.18% -
  Horiz. % 313.64% 350.00% 211.36% 120.45% 122.73% 118.18% 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.
 


 

215  260  544  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 BJLAND 0.23+0.005 
 HSI-C7F 0.38-0.05 
 HSI-H6P 0.19+0.03 
 JAKS 0.845+0.025 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.08+0.005 
 GPACKET-WB 0.1750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers