[PMBTECH] QoQ Cumulative 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- 158.97%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 129,397 61,537 284,705 219,442 148,646 70,373 311,848 -44.39%
PBT 4,313 2,016 12,456 12,291 5,366 2,424 17,109 -60.12%
Tax -1,174 -510 -2,311 -2,433 -1,560 -689 -1,613 -19.10%
NP 3,139 1,506 10,145 9,858 3,806 1,735 15,496 -65.54%
-
NP to SH 3,139 1,506 10,145 9,859 3,807 1,736 15,496 -65.54%
-
Tax Rate 27.22% 25.30% 18.55% 19.79% 29.07% 28.42% 9.43% -
Total Cost 126,258 60,031 274,560 209,584 144,840 68,638 296,352 -43.40%
-
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 775 - 2,325 1,550 775 - 1,355 -31.11%
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 2.55% 1.25% 8.56% 8.21% 3.30% 1.52% 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 166.95 79.27 367.35 283.12 191.71 90.80 402.49 -44.41%
EPS 4.05 1.94 13.09 12.72 4.91 2.24 20.00 -65.54%
DPS 1.00 0.00 3.00 2.00 1.00 0.00 1.75 -31.16%
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 6.83 3.25 15.04 11.59 7.85 3.72 16.47 -44.42%
EPS 0.17 0.08 0.54 0.52 0.20 0.09 0.82 -65.00%
DPS 0.04 0.00 0.12 0.08 0.04 0.00 0.07 -31.16%
NAPS 0.0651 0.0635 0.0626 0.0634 0.061 0.0602 0.0593 6.42%
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 0.42 0.71 0.15 0.18 0.31 0.68 0.12 130.69%
P/EPS 17.28 28.87 4.28 4.01 12.22 27.68 2.35 278.59%
EY 5.79 3.46 23.38 24.94 8.18 3.61 42.55 -73.57%
DY 1.43 0.00 5.36 3.92 1.67 0.00 3.72 -47.16%
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 0.38 0.86 0.15 0.19 0.29 0.66 0.12 115.79%
P/EPS 15.56 35.05 4.20 4.32 11.41 26.79 2.50 238.73%
EY 6.43 2.85 23.80 23.13 8.77 3.73 40.00 -70.46%
DY 1.59 0.00 5.45 3.64 1.79 0.00 3.50 -40.93%
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