Highlights

[PMBTECH] YoY TTM Result on 2014-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 30-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -5.07%    YoY -     28.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 468,905 342,330 437,516 312,738 271,344 293,769 302,569 7.57%
  YoY % 36.97% -21.76% 39.90% 15.26% -7.63% -2.91% -
  Horiz. % 154.97% 113.14% 144.60% 103.36% 89.68% 97.09% 100.00%
PBT 13,912 12,066 10,037 10,369 7,451 21,933 10,126 5.43%
  YoY % 15.30% 20.22% -3.20% 39.16% -66.03% 116.60% -
  Horiz. % 137.39% 119.16% 99.12% 102.40% 73.58% 216.60% 100.00%
Tax -2,489 -3,343 -2,552 -3,063 -1,745 -1,992 -2,229 1.85%
  YoY % 25.55% -31.00% 16.68% -75.53% 12.40% 10.63% -
  Horiz. % 111.66% 149.98% 114.49% 137.42% 78.29% 89.37% 100.00%
NP 11,423 8,723 7,485 7,306 5,706 19,941 7,897 6.34%
  YoY % 30.95% 16.54% 2.45% 28.04% -71.39% 152.51% -
  Horiz. % 144.65% 110.46% 94.78% 92.52% 72.26% 252.51% 100.00%
NP to SH 11,423 8,723 7,485 7,306 5,705 19,942 7,898 6.34%
  YoY % 30.95% 16.54% 2.45% 28.06% -71.39% 152.49% -
  Horiz. % 144.63% 110.45% 94.77% 92.50% 72.23% 252.49% 100.00%
Tax Rate 17.89 % 27.71 % 25.43 % 29.54 % 23.42 % 9.08 % 22.01 % -3.39%
  YoY % -35.44% 8.97% -13.91% 26.13% 157.93% -58.75% -
  Horiz. % 81.28% 125.90% 115.54% 134.21% 106.41% 41.25% 100.00%
Total Cost 457,482 333,607 430,031 305,432 265,638 273,828 294,672 7.60%
  YoY % 37.13% -22.42% 40.79% 14.98% -2.99% -7.07% -
  Horiz. % 155.25% 113.21% 145.94% 103.65% 90.15% 92.93% 100.00%
Net Worth 156,509 147,986 144,763 130,131 124,857 120,110 102,356 7.33%
  YoY % 5.76% 2.23% 11.24% 4.22% 3.95% 17.35% -
  Horiz. % 152.91% 144.58% 141.43% 127.14% 121.98% 117.35% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,099 3,099 3,096 2,324 2,322 2,325 1,162 17.74%
  YoY % -0.02% 0.12% 33.22% 0.07% -0.14% 100.13% -
  Horiz. % 266.71% 266.75% 266.44% 200.00% 199.86% 200.13% 100.00%
Div Payout % 27.13 % 35.54 % 41.36 % 31.81 % 40.71 % 11.66 % 14.71 % 10.73%
  YoY % -23.66% -14.07% 30.02% -21.86% 249.14% -20.73% -
  Horiz. % 184.43% 241.60% 281.17% 216.25% 276.75% 79.27% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 156,509 147,986 144,763 130,131 124,857 120,110 102,356 7.33%
  YoY % 5.76% 2.23% 11.24% 4.22% 3.95% 17.35% -
  Horiz. % 152.91% 144.58% 141.43% 127.14% 121.98% 117.35% 100.00%
NOSH 77,480 77,480 77,413 77,459 77,551 77,490 77,542 -0.01%
  YoY % 0.00% 0.09% -0.06% -0.12% 0.08% -0.07% -
  Horiz. % 99.92% 99.92% 99.83% 99.89% 100.01% 99.93% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.44 % 2.55 % 1.71 % 2.34 % 2.10 % 6.79 % 2.61 % -1.12%
  YoY % -4.31% 49.12% -26.92% 11.43% -69.07% 160.15% -
  Horiz. % 93.49% 97.70% 65.52% 89.66% 80.46% 260.15% 100.00%
ROE 7.30 % 5.89 % 5.17 % 5.61 % 4.57 % 16.60 % 7.72 % -0.93%
  YoY % 23.94% 13.93% -7.84% 22.76% -72.47% 115.03% -
  Horiz. % 94.56% 76.30% 66.97% 72.67% 59.20% 215.03% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 605.19 441.83 565.17 403.75 349.89 379.10 390.20 7.58%
  YoY % 36.97% -21.82% 39.98% 15.39% -7.71% -2.84% -
  Horiz. % 155.10% 113.23% 144.84% 103.47% 89.67% 97.16% 100.00%
EPS 14.74 11.26 9.67 9.43 7.36 25.73 10.19 6.34%
  YoY % 30.91% 16.44% 2.55% 28.13% -71.40% 152.50% -
  Horiz. % 144.65% 110.50% 94.90% 92.54% 72.23% 252.50% 100.00%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 1.50 17.74%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 100.00% -
  Horiz. % 266.67% 266.67% 266.67% 200.00% 200.00% 200.00% 100.00%
NAPS 2.0200 1.9100 1.8700 1.6800 1.6100 1.5500 1.3200 7.34%
  YoY % 5.76% 2.14% 11.31% 4.35% 3.87% 17.42% -
  Horiz. % 153.03% 144.70% 141.67% 127.27% 121.97% 117.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 223.72 163.33 208.74 149.21 129.46 140.16 144.36 7.57%
  YoY % 36.97% -21.75% 39.90% 15.26% -7.63% -2.91% -
  Horiz. % 154.97% 113.14% 144.60% 103.36% 89.68% 97.09% 100.00%
EPS 5.45 4.16 3.57 3.49 2.72 9.51 3.77 6.33%
  YoY % 31.01% 16.53% 2.29% 28.31% -71.40% 152.25% -
  Horiz. % 144.56% 110.34% 94.69% 92.57% 72.15% 252.25% 100.00%
DPS 1.48 1.48 1.48 1.11 1.11 1.11 0.55 17.92%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 101.82% -
  Horiz. % 269.09% 269.09% 269.09% 201.82% 201.82% 201.82% 100.00%
NAPS 0.7467 0.7061 0.6907 0.6209 0.5957 0.5731 0.4884 7.32%
  YoY % 5.75% 2.23% 11.24% 4.23% 3.94% 17.34% -
  Horiz. % 152.89% 144.57% 141.42% 127.13% 121.97% 117.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.9000 1.3500 0.9550 1.4300 0.7000 0.5100 0.4400 -
P/RPS 0.48 0.31 0.17 0.35 0.20 0.13 0.11 27.80%
  YoY % 54.84% 82.35% -51.43% 75.00% 53.85% 18.18% -
  Horiz. % 436.36% 281.82% 154.55% 318.18% 181.82% 118.18% 100.00%
P/EPS 19.67 11.99 9.88 15.16 9.52 1.98 4.32 28.71%
  YoY % 64.05% 21.36% -34.83% 59.24% 380.81% -54.17% -
  Horiz. % 455.32% 277.55% 228.70% 350.93% 220.37% 45.83% 100.00%
EY 5.08 8.34 10.12 6.60 10.51 50.46 23.15 -22.32%
  YoY % -39.09% -17.59% 53.33% -37.20% -79.17% 117.97% -
  Horiz. % 21.94% 36.03% 43.71% 28.51% 45.40% 217.97% 100.00%
DY 1.38 2.96 4.19 2.10 4.29 5.88 3.41 -13.98%
  YoY % -53.38% -29.36% 99.52% -51.05% -27.04% 72.43% -
  Horiz. % 40.47% 86.80% 122.87% 61.58% 125.81% 172.43% 100.00%
P/NAPS 1.44 0.71 0.51 0.85 0.43 0.33 0.33 27.80%
  YoY % 102.82% 39.22% -40.00% 97.67% 30.30% 0.00% -
  Horiz. % 436.36% 215.15% 154.55% 257.58% 130.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 -
Price 4.4500 1.4700 0.9500 1.3400 0.6700 0.5500 0.5100 -
P/RPS 0.74 0.33 0.17 0.33 0.19 0.15 0.13 33.59%
  YoY % 124.24% 94.12% -48.48% 73.68% 26.67% 15.38% -
  Horiz. % 569.23% 253.85% 130.77% 253.85% 146.15% 115.38% 100.00%
P/EPS 30.18 13.06 9.83 14.21 9.11 2.14 5.01 34.85%
  YoY % 131.09% 32.86% -30.82% 55.98% 325.70% -57.29% -
  Horiz. % 602.40% 260.68% 196.21% 283.63% 181.84% 42.71% 100.00%
EY 3.31 7.66 10.18 7.04 10.98 46.79 19.97 -25.86%
  YoY % -56.79% -24.75% 44.60% -35.88% -76.53% 134.30% -
  Horiz. % 16.57% 38.36% 50.98% 35.25% 54.98% 234.30% 100.00%
DY 0.90 2.72 4.21 2.24 4.48 5.45 2.94 -17.89%
  YoY % -66.91% -35.39% 87.95% -50.00% -17.80% 85.37% -
  Horiz. % 30.61% 92.52% 143.20% 76.19% 152.38% 185.37% 100.00%
P/NAPS 2.20 0.77 0.51 0.80 0.42 0.35 0.39 33.39%
  YoY % 185.71% 50.98% -36.25% 90.48% 20.00% -10.26% -
  Horiz. % 564.10% 197.44% 130.77% 205.13% 107.69% 89.74% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers