[PMBTECH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 72.63%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 144,657 72,980 281,883 206,081 129,397 61,537 284,705 -36.40%
PBT 4,480 1,929 10,485 7,286 4,313 2,016 12,456 -49.51%
Tax -1,200 -549 -2,930 -1,867 -1,174 -510 -2,311 -35.47%
NP 3,280 1,380 7,555 5,419 3,139 1,506 10,145 -52.99%
-
NP to SH 3,280 1,380 7,555 5,419 3,139 1,506 10,145 -52.99%
-
Tax Rate 26.79% 28.46% 27.94% 25.62% 27.22% 25.30% 18.55% -
Total Cost 141,377 71,600 274,328 200,662 126,258 60,031 274,560 -35.83%
-
Net Worth 128,718 127,146 126,304 124,815 123,234 120,324 118,577 5.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 775 - 2,324 1,550 775 - 2,325 -52.02%
Div Payout % 23.64% - 30.77% 28.61% 24.69% - 22.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 128,718 127,146 126,304 124,815 123,234 120,324 118,577 5.63%
NOSH 77,541 77,528 77,487 77,525 77,506 77,628 77,501 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.27% 1.89% 2.68% 2.63% 2.43% 2.45% 3.56% -
ROE 2.55% 1.09% 5.98% 4.34% 2.55% 1.25% 8.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 186.55 94.13 363.78 265.83 166.95 79.27 367.35 -36.42%
EPS 4.23 1.78 9.75 6.99 4.05 1.94 13.09 -53.00%
DPS 1.00 0.00 3.00 2.00 1.00 0.00 3.00 -52.02%
NAPS 1.66 1.64 1.63 1.61 1.59 1.55 1.53 5.60%
Adjusted Per Share Value based on latest NOSH - 77,551
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.64 3.85 14.89 10.88 6.83 3.25 15.04 -36.41%
EPS 0.17 0.07 0.40 0.29 0.17 0.08 0.54 -53.82%
DPS 0.04 0.00 0.12 0.08 0.04 0.00 0.12 -52.02%
NAPS 0.068 0.0671 0.0667 0.0659 0.0651 0.0635 0.0626 5.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.88 0.735 0.67 0.70 0.70 0.56 0.56 -
P/RPS 0.47 0.78 0.18 0.26 0.42 0.71 0.15 114.57%
P/EPS 20.80 41.29 6.87 10.01 17.28 28.87 4.28 187.74%
EY 4.81 2.42 14.55 9.99 5.79 3.46 23.38 -65.25%
DY 1.14 0.00 4.48 2.86 1.43 0.00 5.36 -64.46%
P/NAPS 0.53 0.45 0.41 0.43 0.44 0.36 0.37 27.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.11 0.85 0.72 0.67 0.63 0.68 0.55 -
P/RPS 0.60 0.90 0.20 0.25 0.38 0.86 0.15 152.62%
P/EPS 26.24 47.75 7.38 9.59 15.56 35.05 4.20 240.35%
EY 3.81 2.09 13.54 10.43 6.43 2.85 23.80 -70.61%
DY 0.90 0.00 4.17 2.99 1.59 0.00 5.45 -69.99%
P/NAPS 0.67 0.52 0.44 0.42 0.40 0.44 0.36 51.47%

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