[PMBTECH] QoQ TTM 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- -39.8%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 297,143 293,326 281,883 271,344 265,456 275,869 284,705 2.89%
PBT 10,652 10,398 10,485 7,451 11,403 12,048 12,456 -9.93%
Tax -2,956 -2,969 -2,930 -1,745 -1,925 -2,132 -2,311 17.88%
NP 7,696 7,429 7,555 5,706 9,478 9,916 10,145 -16.86%
-
NP to SH 7,696 7,429 7,555 5,705 9,477 9,915 10,145 -16.86%
-
Tax Rate 27.75% 28.55% 27.94% 23.42% 16.88% 17.70% 18.55% -
Total Cost 289,447 285,897 274,328 265,638 255,978 265,953 274,560 3.59%
-
Net Worth 128,734 127,146 126,147 124,857 123,055 120,324 118,264 5.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,324 2,323 2,323 2,322 2,321 2,323 2,323 0.02%
Div Payout % 30.21% 31.27% 30.75% 40.71% 24.50% 23.43% 22.90% -
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 128,734 127,146 126,147 124,857 123,055 120,324 118,264 5.83%
NOSH 77,551 77,528 77,391 77,551 77,393 77,628 77,297 0.21%
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 2.59% 2.53% 2.68% 2.10% 3.57% 3.59% 3.56% -
ROE 5.98% 5.84% 5.99% 4.57% 7.70% 8.24% 8.58% -
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 383.16 378.35 364.23 349.89 343.00 355.37 368.32 2.67%
EPS 9.92 9.58 9.76 7.36 12.25 12.77 13.12 -17.04%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
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 15.69 15.49 14.89 14.33 14.02 14.57 15.04 2.86%
EPS 0.41 0.39 0.40 0.30 0.50 0.52 0.54 -16.81%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 0.068 0.0671 0.0666 0.0659 0.065 0.0635 0.0625 5.80%
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 0.23 0.19 0.18 0.20 0.20 0.16 0.15 33.07%
P/EPS 8.87 7.67 6.86 9.52 5.72 4.38 4.27 63.02%
EY 11.28 13.04 14.57 10.51 17.49 22.81 23.44 -38.67%
DY 3.41 4.08 4.48 4.29 4.29 5.36 5.36 -26.09%
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 0.29 0.22 0.20 0.19 0.18 0.19 0.15 55.38%
P/EPS 11.19 8.87 7.38 9.11 5.14 5.32 4.19 92.83%
EY 8.94 11.27 13.56 10.98 19.44 18.78 23.86 -48.12%
DY 2.70 3.53 4.17 4.48 4.76 4.41 5.45 -37.47%
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