Highlights

[PMBTECH] YoY TTM Result on 2013-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -2.27%    YoY -     -37.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 401,211 362,624 293,326 275,869 318,765 237,027 204,040 11.92%
  YoY % 10.64% 23.62% 6.33% -13.46% 34.48% 16.17% -
  Horiz. % 196.63% 177.72% 143.76% 135.20% 156.23% 116.17% 100.00%
PBT 11,363 9,540 10,398 12,048 17,364 9,501 8,325 5.32%
  YoY % 19.11% -8.25% -13.70% -30.62% 82.76% 14.13% -
  Horiz. % 136.49% 114.59% 124.90% 144.72% 208.58% 114.13% 100.00%
Tax -2,996 -2,578 -2,969 -2,132 -1,584 -2,134 -2,025 6.74%
  YoY % -16.21% 13.17% -39.26% -34.60% 25.77% -5.38% -
  Horiz. % 147.95% 127.31% 146.62% 105.28% 78.22% 105.38% 100.00%
NP 8,367 6,962 7,429 9,916 15,780 7,367 6,300 4.84%
  YoY % 20.18% -6.29% -25.08% -37.16% 114.20% 16.94% -
  Horiz. % 132.81% 110.51% 117.92% 157.40% 250.48% 116.94% 100.00%
NP to SH 8,367 6,962 7,429 9,915 15,781 7,368 6,301 4.84%
  YoY % 20.18% -6.29% -25.07% -37.17% 114.18% 16.93% -
  Horiz. % 132.79% 110.49% 117.90% 157.36% 250.45% 116.93% 100.00%
Tax Rate 26.37 % 27.02 % 28.55 % 17.70 % 9.12 % 22.46 % 24.32 % 1.36%
  YoY % -2.41% -5.36% 61.30% 94.08% -59.39% -7.65% -
  Horiz. % 108.43% 111.10% 117.39% 72.78% 37.50% 92.35% 100.00%
Total Cost 392,844 355,662 285,897 265,953 302,985 229,660 197,740 12.11%
  YoY % 10.45% 24.40% 7.50% -12.22% 31.93% 16.14% -
  Horiz. % 198.67% 179.86% 144.58% 134.50% 153.22% 116.14% 100.00%
Net Worth 142,540 135,333 127,146 120,324 113,925 98,543 93,720 7.23%
  YoY % 5.33% 6.44% 5.67% 5.62% 15.61% 5.15% -
  Horiz. % 152.09% 144.40% 135.67% 128.39% 121.56% 105.15% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,099 3,097 2,323 2,323 1,356 1,161 1,161 17.76%
  YoY % 0.06% 33.32% -0.01% 71.30% 16.81% -0.01% -
  Horiz. % 266.86% 266.71% 200.05% 200.07% 116.80% 99.99% 100.00%
Div Payout % 37.04 % 44.49 % 31.27 % 23.43 % 8.60 % 15.76 % 18.43 % 12.33%
  YoY % -16.75% 42.28% 33.46% 172.44% -45.43% -14.49% -
  Horiz. % 200.98% 241.40% 169.67% 127.13% 46.66% 85.51% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 142,540 135,333 127,146 120,324 113,925 98,543 93,720 7.23%
  YoY % 5.33% 6.44% 5.67% 5.62% 15.61% 5.15% -
  Horiz. % 152.09% 144.40% 135.67% 128.39% 121.56% 105.15% 100.00%
NOSH 77,467 77,333 77,528 77,628 77,499 77,593 77,454 0.00%
  YoY % 0.17% -0.25% -0.13% 0.17% -0.12% 0.18% -
  Horiz. % 100.02% 99.84% 100.09% 100.23% 100.06% 100.18% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.09 % 1.92 % 2.53 % 3.59 % 4.95 % 3.11 % 3.09 % -6.30%
  YoY % 8.85% -24.11% -29.53% -27.47% 59.16% 0.65% -
  Horiz. % 67.64% 62.14% 81.88% 116.18% 160.19% 100.65% 100.00%
ROE 5.87 % 5.14 % 5.84 % 8.24 % 13.85 % 7.48 % 6.72 % -2.23%
  YoY % 14.20% -11.99% -29.13% -40.51% 85.16% 11.31% -
  Horiz. % 87.35% 76.49% 86.90% 122.62% 206.10% 111.31% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 517.91 468.91 378.35 355.37 411.31 305.47 263.43 11.91%
  YoY % 10.45% 23.94% 6.47% -13.60% 34.65% 15.96% -
  Horiz. % 196.60% 178.00% 143.62% 134.90% 156.14% 115.96% 100.00%
EPS 10.80 9.00 9.58 12.77 20.36 9.50 8.14 4.82%
  YoY % 20.00% -6.05% -24.98% -37.28% 114.32% 16.71% -
  Horiz. % 132.68% 110.57% 117.69% 156.88% 250.12% 116.71% 100.00%
DPS 4.00 4.00 3.00 3.00 1.75 1.50 1.50 17.74%
  YoY % 0.00% 33.33% 0.00% 71.43% 16.67% 0.00% -
  Horiz. % 266.67% 266.67% 200.00% 200.00% 116.67% 100.00% 100.00%
NAPS 1.8400 1.7500 1.6400 1.5500 1.4700 1.2700 1.2100 7.23%
  YoY % 5.14% 6.71% 5.81% 5.44% 15.75% 4.96% -
  Horiz. % 152.07% 144.63% 135.54% 128.10% 121.49% 104.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 191.42 173.01 139.95 131.62 152.09 113.09 97.35 11.92%
  YoY % 10.64% 23.62% 6.33% -13.46% 34.49% 16.17% -
  Horiz. % 196.63% 177.72% 143.76% 135.20% 156.23% 116.17% 100.00%
EPS 3.99 3.32 3.54 4.73 7.53 3.52 3.01 4.81%
  YoY % 20.18% -6.21% -25.16% -37.18% 113.92% 16.94% -
  Horiz. % 132.56% 110.30% 117.61% 157.14% 250.17% 116.94% 100.00%
DPS 1.48 1.48 1.11 1.11 0.65 0.55 0.55 17.92%
  YoY % 0.00% 33.33% 0.00% 70.77% 18.18% 0.00% -
  Horiz. % 269.09% 269.09% 201.82% 201.82% 118.18% 100.00% 100.00%
NAPS 0.6801 0.6457 0.6066 0.5741 0.5435 0.4702 0.4471 7.23%
  YoY % 5.33% 6.45% 5.66% 5.63% 15.59% 5.17% -
  Horiz. % 152.11% 144.42% 135.67% 128.41% 121.56% 105.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.9800 0.9350 0.7350 0.5600 0.6200 0.5800 0.4500 -
P/RPS 0.19 0.20 0.19 0.16 0.15 0.19 0.17 1.87%
  YoY % -5.00% 5.26% 18.75% 6.67% -21.05% 11.76% -
  Horiz. % 111.76% 117.65% 111.76% 94.12% 88.24% 111.76% 100.00%
P/EPS 9.07 10.39 7.67 4.38 3.04 6.11 5.53 8.59%
  YoY % -12.70% 35.46% 75.11% 44.08% -50.25% 10.49% -
  Horiz. % 164.01% 187.88% 138.70% 79.20% 54.97% 110.49% 100.00%
EY 11.02 9.63 13.04 22.81 32.84 16.37 18.08 -7.91%
  YoY % 14.43% -26.15% -42.83% -30.54% 100.61% -9.46% -
  Horiz. % 60.95% 53.26% 72.12% 126.16% 181.64% 90.54% 100.00%
DY 4.08 4.28 4.08 5.36 2.82 2.59 3.33 3.44%
  YoY % -4.67% 4.90% -23.88% 90.07% 8.88% -22.22% -
  Horiz. % 122.52% 128.53% 122.52% 160.96% 84.68% 77.78% 100.00%
P/NAPS 0.53 0.53 0.45 0.36 0.42 0.46 0.37 6.17%
  YoY % 0.00% 17.78% 25.00% -14.29% -8.70% 24.32% -
  Horiz. % 143.24% 143.24% 121.62% 97.30% 113.51% 124.32% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 03/05/16 06/05/15 29/05/14 29/05/13 29/05/12 30/05/11 27/05/10 -
Price 0.9700 0.9400 0.8500 0.6800 0.6000 0.5500 0.4500 -
P/RPS 0.19 0.20 0.22 0.19 0.15 0.18 0.17 1.87%
  YoY % -5.00% -9.09% 15.79% 26.67% -16.67% 5.88% -
  Horiz. % 111.76% 117.65% 129.41% 111.76% 88.24% 105.88% 100.00%
P/EPS 8.98 10.44 8.87 5.32 2.95 5.79 5.53 8.41%
  YoY % -13.98% 17.70% 66.73% 80.34% -49.05% 4.70% -
  Horiz. % 162.39% 188.79% 160.40% 96.20% 53.35% 104.70% 100.00%
EY 11.13 9.58 11.27 18.78 33.94 17.26 18.08 -7.76%
  YoY % 16.18% -15.00% -39.99% -44.67% 96.64% -4.54% -
  Horiz. % 61.56% 52.99% 62.33% 103.87% 187.72% 95.46% 100.00%
DY 4.12 4.26 3.53 4.41 2.92 2.73 3.33 3.61%
  YoY % -3.29% 20.68% -19.95% 51.03% 6.96% -18.02% -
  Horiz. % 123.72% 127.93% 106.01% 132.43% 87.69% 81.98% 100.00%
P/NAPS 0.53 0.54 0.52 0.44 0.41 0.43 0.37 6.17%
  YoY % -1.85% 3.85% 18.18% 7.32% -4.65% 16.22% -
  Horiz. % 143.24% 145.95% 140.54% 118.92% 110.81% 116.22% 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.
 


 

231  304  604  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.015+0.005 
 ARMADA 0.34+0.01 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-H6S 0.195-0.005 
 HSI-H8B 0.385+0.025 
 FGV 0.93+0.035 
 VSOLAR 0.090.00 
 HSI-C7J 0.19-0.005 
 SCOMIES 0.12+0.005 
Partners & Brokers