[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#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- -85.16%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,883 206,081 129,397 61,537 284,705 219,442 148,646 53.02%
PBT 10,485 7,286 4,313 2,016 12,456 12,291 5,366 56.10%
Tax -2,930 -1,867 -1,174 -510 -2,311 -2,433 -1,560 52.05%
NP 7,555 5,419 3,139 1,506 10,145 9,858 3,806 57.74%
-
NP to SH 7,555 5,419 3,139 1,506 10,145 9,859 3,807 57.72%
-
Tax Rate 27.94% 25.62% 27.22% 25.30% 18.55% 19.79% 29.07% -
Total Cost 274,328 200,662 126,258 60,031 274,560 209,584 144,840 52.90%
-
Net Worth 126,304 124,815 123,234 120,324 118,577 120,137 115,528 6.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,324 1,550 775 - 2,325 1,550 775 107.53%
Div Payout % 30.77% 28.61% 24.69% - 22.92% 15.72% 20.37% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,304 124,815 123,234 120,324 118,577 120,137 115,528 6.10%
NOSH 77,487 77,525 77,506 77,628 77,501 77,507 77,535 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.68% 2.63% 2.43% 2.45% 3.56% 4.49% 2.56% -
ROE 5.98% 4.34% 2.55% 1.25% 8.56% 8.21% 3.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 363.78 265.83 166.95 79.27 367.35 283.12 191.71 53.09%
EPS 9.75 6.99 4.05 1.94 13.09 12.72 4.91 57.78%
DPS 3.00 2.00 1.00 0.00 3.00 2.00 1.00 107.59%
NAPS 1.63 1.61 1.59 1.55 1.53 1.55 1.49 6.15%
Adjusted Per Share Value based on latest NOSH - 77,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.89 10.88 6.83 3.25 15.04 11.59 7.85 53.05%
EPS 0.40 0.29 0.17 0.08 0.54 0.52 0.20 58.53%
DPS 0.12 0.08 0.04 0.00 0.12 0.08 0.04 107.59%
NAPS 0.0667 0.0659 0.0651 0.0635 0.0626 0.0634 0.061 6.11%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.67 0.70 0.70 0.56 0.56 0.51 0.60 -
P/RPS 0.18 0.26 0.42 0.71 0.15 0.18 0.31 -30.33%
P/EPS 6.87 10.01 17.28 28.87 4.28 4.01 12.22 -31.81%
EY 14.55 9.99 5.79 3.46 23.38 24.94 8.18 46.65%
DY 4.48 2.86 1.43 0.00 5.36 3.92 1.67 92.72%
P/NAPS 0.41 0.43 0.44 0.36 0.37 0.33 0.40 1.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 -
Price 0.72 0.67 0.63 0.68 0.55 0.55 0.56 -
P/RPS 0.20 0.25 0.38 0.86 0.15 0.19 0.29 -21.88%
P/EPS 7.38 9.59 15.56 35.05 4.20 4.32 11.41 -25.14%
EY 13.54 10.43 6.43 2.85 23.80 23.13 8.77 33.47%
DY 4.17 2.99 1.59 0.00 5.45 3.64 1.79 75.46%
P/NAPS 0.44 0.42 0.40 0.44 0.36 0.35 0.38 10.23%

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