[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 72.65%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 258,794 246,148 284,705 292,589 297,292 281,492 311,848 -11.70%
PBT 8,626 8,064 12,456 16,388 10,732 9,696 17,109 -36.67%
Tax -2,348 -2,040 -2,311 -3,244 -3,120 -2,756 -1,613 28.47%
NP 6,278 6,024 10,145 13,144 7,612 6,940 15,496 -45.27%
-
NP to SH 6,278 6,024 10,145 13,145 7,614 6,944 15,496 -45.27%
-
Tax Rate 27.22% 25.30% 18.55% 19.79% 29.07% 28.42% 9.43% -
Total Cost 252,516 240,124 274,560 279,445 289,680 274,552 296,352 -10.13%
-
Net Worth 123,234 120,324 118,577 120,137 115,528 113,925 112,346 6.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,550 - 2,325 2,066 1,550 - 1,355 9.38%
Div Payout % 24.69% - 22.92% 15.72% 20.37% - 8.75% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 123,234 120,324 118,577 120,137 115,528 113,925 112,346 6.36%
NOSH 77,506 77,628 77,501 77,507 77,535 77,499 77,480 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.43% 2.45% 3.56% 4.49% 2.56% 2.47% 4.97% -
ROE 5.09% 5.01% 8.56% 10.94% 6.59% 6.10% 13.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 333.90 317.08 367.35 377.50 383.43 363.22 402.49 -11.72%
EPS 8.10 7.76 13.09 16.96 9.82 8.96 20.00 -45.29%
DPS 2.00 0.00 3.00 2.67 2.00 0.00 1.75 9.31%
NAPS 1.59 1.55 1.53 1.55 1.49 1.47 1.45 6.34%
Adjusted Per Share Value based on latest NOSH - 77,490
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.64 12.97 15.01 15.42 15.67 14.84 16.44 -11.71%
EPS 0.33 0.32 0.53 0.69 0.40 0.37 0.82 -45.52%
DPS 0.08 0.00 0.12 0.11 0.08 0.00 0.07 9.31%
NAPS 0.0649 0.0634 0.0625 0.0633 0.0609 0.06 0.0592 6.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.70 0.56 0.56 0.51 0.60 0.62 0.47 -
P/RPS 0.21 0.18 0.15 0.14 0.16 0.17 0.12 45.26%
P/EPS 8.64 7.22 4.28 3.01 6.11 6.92 2.35 138.40%
EY 11.57 13.86 23.38 33.25 16.37 14.45 42.55 -58.06%
DY 2.86 0.00 5.36 5.23 3.33 0.00 3.72 -16.09%
P/NAPS 0.44 0.36 0.37 0.33 0.40 0.42 0.32 23.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 -
Price 0.63 0.68 0.55 0.55 0.56 0.60 0.50 -
P/RPS 0.19 0.21 0.15 0.15 0.15 0.17 0.12 35.88%
P/EPS 7.78 8.76 4.20 3.24 5.70 6.70 2.50 113.30%
EY 12.86 11.41 23.80 30.84 17.54 14.93 40.00 -53.10%
DY 3.17 0.00 5.45 4.85 3.57 0.00 3.50 -6.39%
P/NAPS 0.40 0.44 0.36 0.35 0.38 0.41 0.34 11.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment