Highlights

[PMBTECH] YoY TTM Result on 2014-03-31 [#1]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -1.67%    YoY -     -25.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 397,910 401,211 362,624 293,326 275,869 318,765 237,027 9.01%
  YoY % -0.82% 10.64% 23.62% 6.33% -13.46% 34.48% -
  Horiz. % 167.88% 169.27% 152.99% 123.75% 116.39% 134.48% 100.00%
PBT 13,225 11,363 9,540 10,398 12,048 17,364 9,501 5.66%
  YoY % 16.39% 19.11% -8.25% -13.70% -30.62% 82.76% -
  Horiz. % 139.20% 119.60% 100.41% 109.44% 126.81% 182.76% 100.00%
Tax -2,550 -2,996 -2,578 -2,969 -2,132 -1,584 -2,134 3.01%
  YoY % 14.89% -16.21% 13.17% -39.26% -34.60% 25.77% -
  Horiz. % 119.49% 140.39% 120.81% 139.13% 99.91% 74.23% 100.00%
NP 10,675 8,367 6,962 7,429 9,916 15,780 7,367 6.37%
  YoY % 27.58% 20.18% -6.29% -25.08% -37.16% 114.20% -
  Horiz. % 144.90% 113.57% 94.50% 100.84% 134.60% 214.20% 100.00%
NP to SH 10,675 8,367 6,962 7,429 9,915 15,781 7,368 6.37%
  YoY % 27.58% 20.18% -6.29% -25.07% -37.17% 114.18% -
  Horiz. % 144.88% 113.56% 94.49% 100.83% 134.57% 214.18% 100.00%
Tax Rate 19.28 % 26.37 % 27.02 % 28.55 % 17.70 % 9.12 % 22.46 % -2.51%
  YoY % -26.89% -2.41% -5.36% 61.30% 94.08% -59.39% -
  Horiz. % 85.84% 117.41% 120.30% 127.11% 78.81% 40.61% 100.00%
Total Cost 387,235 392,844 355,662 285,897 265,953 302,985 229,660 9.09%
  YoY % -1.43% 10.45% 24.40% 7.50% -12.22% 31.93% -
  Horiz. % 168.61% 171.05% 154.86% 124.49% 115.80% 131.93% 100.00%
Net Worth 154,960 142,540 135,333 127,146 120,324 113,925 98,543 7.83%
  YoY % 8.71% 5.33% 6.44% 5.67% 5.62% 15.61% -
  Horiz. % 157.25% 144.65% 137.33% 129.02% 122.10% 115.61% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,098 3,099 3,097 2,323 2,323 1,356 1,161 17.76%
  YoY % -0.01% 0.06% 33.32% -0.01% 71.30% 16.81% -
  Horiz. % 266.86% 266.89% 266.74% 200.08% 200.09% 116.81% 100.00%
Div Payout % 29.03 % 37.04 % 44.49 % 31.27 % 23.43 % 8.60 % 15.76 % 10.71%
  YoY % -21.63% -16.75% 42.28% 33.46% 172.44% -45.43% -
  Horiz. % 184.20% 235.03% 282.30% 198.41% 148.67% 54.57% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 154,960 142,540 135,333 127,146 120,324 113,925 98,543 7.83%
  YoY % 8.71% 5.33% 6.44% 5.67% 5.62% 15.61% -
  Horiz. % 157.25% 144.65% 137.33% 129.02% 122.10% 115.61% 100.00%
NOSH 77,480 77,467 77,333 77,528 77,628 77,499 77,593 -0.02%
  YoY % 0.02% 0.17% -0.25% -0.13% 0.17% -0.12% -
  Horiz. % 99.85% 99.84% 99.66% 99.92% 100.05% 99.88% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.68 % 2.09 % 1.92 % 2.53 % 3.59 % 4.95 % 3.11 % -2.45%
  YoY % 28.23% 8.85% -24.11% -29.53% -27.47% 59.16% -
  Horiz. % 86.17% 67.20% 61.74% 81.35% 115.43% 159.16% 100.00%
ROE 6.89 % 5.87 % 5.14 % 5.84 % 8.24 % 13.85 % 7.48 % -1.36%
  YoY % 17.38% 14.20% -11.99% -29.13% -40.51% 85.16% -
  Horiz. % 92.11% 78.48% 68.72% 78.07% 110.16% 185.16% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 513.56 517.91 468.91 378.35 355.37 411.31 305.47 9.04%
  YoY % -0.84% 10.45% 23.94% 6.47% -13.60% 34.65% -
  Horiz. % 168.12% 169.55% 153.50% 123.86% 116.34% 134.65% 100.00%
EPS 13.78 10.80 9.00 9.58 12.77 20.36 9.50 6.39%
  YoY % 27.59% 20.00% -6.05% -24.98% -37.28% 114.32% -
  Horiz. % 145.05% 113.68% 94.74% 100.84% 134.42% 214.32% 100.00%
DPS 4.00 4.00 4.00 3.00 3.00 1.75 1.50 17.74%
  YoY % 0.00% 0.00% 33.33% 0.00% 71.43% 16.67% -
  Horiz. % 266.67% 266.67% 266.67% 200.00% 200.00% 116.67% 100.00%
NAPS 2.0000 1.8400 1.7500 1.6400 1.5500 1.4700 1.2700 7.86%
  YoY % 8.70% 5.14% 6.71% 5.81% 5.44% 15.75% -
  Horiz. % 157.48% 144.88% 137.80% 129.13% 122.05% 115.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 189.85 191.42 173.01 139.95 131.62 152.09 113.09 9.01%
  YoY % -0.82% 10.64% 23.62% 6.33% -13.46% 34.49% -
  Horiz. % 167.88% 169.26% 152.98% 123.75% 116.39% 134.49% 100.00%
EPS 5.09 3.99 3.32 3.54 4.73 7.53 3.52 6.33%
  YoY % 27.57% 20.18% -6.21% -25.16% -37.18% 113.92% -
  Horiz. % 144.60% 113.35% 94.32% 100.57% 134.38% 213.92% 100.00%
DPS 1.48 1.48 1.48 1.11 1.11 0.65 0.55 17.92%
  YoY % 0.00% 0.00% 33.33% 0.00% 70.77% 18.18% -
  Horiz. % 269.09% 269.09% 269.09% 201.82% 201.82% 118.18% 100.00%
NAPS 0.7393 0.6801 0.6457 0.6066 0.5741 0.5435 0.4702 7.83%
  YoY % 8.70% 5.33% 6.45% 5.66% 5.63% 15.59% -
  Horiz. % 157.23% 144.64% 137.32% 129.01% 122.10% 115.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.6500 0.9800 0.9350 0.7350 0.5600 0.6200 0.5800 -
P/RPS 0.32 0.19 0.20 0.19 0.16 0.15 0.19 9.07%
  YoY % 68.42% -5.00% 5.26% 18.75% 6.67% -21.05% -
  Horiz. % 168.42% 100.00% 105.26% 100.00% 84.21% 78.95% 100.00%
P/EPS 11.98 9.07 10.39 7.67 4.38 3.04 6.11 11.86%
  YoY % 32.08% -12.70% 35.46% 75.11% 44.08% -50.25% -
  Horiz. % 196.07% 148.45% 170.05% 125.53% 71.69% 49.75% 100.00%
EY 8.35 11.02 9.63 13.04 22.81 32.84 16.37 -10.60%
  YoY % -24.23% 14.43% -26.15% -42.83% -30.54% 100.61% -
  Horiz. % 51.01% 67.32% 58.83% 79.66% 139.34% 200.61% 100.00%
DY 2.42 4.08 4.28 4.08 5.36 2.82 2.59 -1.12%
  YoY % -40.69% -4.67% 4.90% -23.88% 90.07% 8.88% -
  Horiz. % 93.44% 157.53% 165.25% 157.53% 206.95% 108.88% 100.00%
P/NAPS 0.83 0.53 0.53 0.45 0.36 0.42 0.46 10.33%
  YoY % 56.60% 0.00% 17.78% 25.00% -14.29% -8.70% -
  Horiz. % 180.43% 115.22% 115.22% 97.83% 78.26% 91.30% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 03/05/16 06/05/15 29/05/14 29/05/13 29/05/12 30/05/11 -
Price 1.8600 0.9700 0.9400 0.8500 0.6800 0.6000 0.5500 -
P/RPS 0.36 0.19 0.20 0.22 0.19 0.15 0.18 12.23%
  YoY % 89.47% -5.00% -9.09% 15.79% 26.67% -16.67% -
  Horiz. % 200.00% 105.56% 111.11% 122.22% 105.56% 83.33% 100.00%
P/EPS 13.50 8.98 10.44 8.87 5.32 2.95 5.79 15.14%
  YoY % 50.33% -13.98% 17.70% 66.73% 80.34% -49.05% -
  Horiz. % 233.16% 155.09% 180.31% 153.20% 91.88% 50.95% 100.00%
EY 7.41 11.13 9.58 11.27 18.78 33.94 17.26 -13.13%
  YoY % -33.42% 16.18% -15.00% -39.99% -44.67% 96.64% -
  Horiz. % 42.93% 64.48% 55.50% 65.30% 108.81% 196.64% 100.00%
DY 2.15 4.12 4.26 3.53 4.41 2.92 2.73 -3.90%
  YoY % -47.82% -3.29% 20.68% -19.95% 51.03% 6.96% -
  Horiz. % 78.75% 150.92% 156.04% 129.30% 161.54% 106.96% 100.00%
P/NAPS 0.93 0.53 0.54 0.52 0.44 0.41 0.43 13.71%
  YoY % 75.47% -1.85% 3.85% 18.18% 7.32% -4.65% -
  Horiz. % 216.28% 123.26% 125.58% 120.93% 102.33% 95.35% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers