[PMBTECH] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	219,422	206,996	213,408	204,040	212,740	240,270	255,732	-9.67%
YoY %	6.00%	-3.00%	4.59%	-4.09%	-11.46%	-6.05%	-	-
Horiz. %	85.80%	80.94%	83.45%	79.79%	83.19%	93.95%	100.00%	-
PBT	9,226	9,046	8,994	8,325	6,796	4,853	7,412	15.66%
YoY %	1.99%	0.58%	8.04%	22.50%	40.04%	-34.53%	-	-
Horiz. %	124.47%	122.05%	121.34%	112.32%	91.69%	65.47%	100.00%	-
Tax	-2,032	-2,064	-2,220	-2,025	-1,638	-549	-774	89.97%
YoY %	1.55%	7.03%	-9.63%	-23.63%	-198.36%	29.07%	-	-
Horiz. %	262.53%	266.67%	286.82%	261.63%	211.63%	70.93%	100.00%	-
NP	7,194	6,982	6,774	6,300	5,158	4,304	6,638	5.49%
YoY %	3.04%	3.07%	7.52%	22.14%	19.84%	-35.16%	-	-
Horiz. %	108.38%	105.18%	102.05%	94.91%	77.70%	64.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,195	6,983	6,775	6,301	5,159	4,305	6,639	5.49%
YoY %	3.04%	3.07%	7.52%	22.14%	19.84%	-35.16%	-	-
Horiz. %	108.37%	105.18%	102.05%	94.91%	77.71%	64.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	22.82%	24.68%	24.32%	24.10%	11.31%	10.44%	-
YoY %	-3.51%	-7.54%	1.48%	0.91%	113.09%	8.33%	-	-
Horiz. %	210.92%	218.58%	236.40%	232.95%	230.84%	108.33%	100.00%	-
Total Cost	212,228	200,014	206,634	197,740	207,582	235,966	249,094	-10.10%
YoY %	6.11%	-3.20%	4.50%	-4.74%	-12.03%	-5.27%	-	-
Horiz. %	85.20%	80.30%	82.95%	79.38%	83.33%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,542	94,561	95,223	93,720	93,867	92,301	91,181	4.58%
YoY %	3.15%	-0.70%	1.60%	-0.16%	1.70%	1.23%	-	-
Horiz. %	106.98%	103.71%	104.43%	102.78%	102.95%	101.23%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	1,161	1,162	1,162	1,161	1,161	1,742	1,742	-23.64%
YoY %	-0.09%	0.00%	0.09%	0.00%	-33.35%	0.00%	-	-
Horiz. %	66.65%	66.70%	66.70%	66.65%	66.65%	100.00%	100.00%	-
Div Payout %	16.14%	16.65%	17.16%	18.43%	22.51%	40.48%	26.25%	-
YoY %	-3.06%	-2.97%	-6.89%	-18.13%	-44.39%	54.21%	-	-
Horiz. %	61.49%	63.43%	65.37%	70.21%	85.75%	154.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	97,542	94,561	95,223	93,720	93,867	92,301	91,181	4.58%
YoY %	3.15%	-0.70%	1.60%	-0.16%	1.70%	1.23%	-	-
Horiz. %	106.98%	103.71%	104.43%	102.78%	102.95%	101.23%	100.00%	-
NOSH	77,414	77,509	77,417	77,454	77,576	77,564	77,272	0.12%
YoY %	-0.12%	0.12%	-0.05%	-0.16%	0.02%	0.38%	-	-
Horiz. %	100.18%	100.31%	100.19%	100.24%	100.39%	100.38%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	3.28%	3.37%	3.17%	3.09%	2.42%	1.79%	2.60%	-
YoY %	-2.67%	6.31%	2.59%	27.69%	35.20%	-31.15%	-	-
Horiz. %	126.15%	129.62%	121.92%	118.85%	93.08%	68.85%	100.00%	-
ROE	7.38%	7.38%	7.11%	6.72%	5.50%	4.66%	7.28%	-
YoY %	0.00%	3.80%	5.80%	22.18%	18.03%	-35.99%	-	-
Horiz. %	101.37%	101.37%	97.66%	92.31%	75.55%	64.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	283.44	267.06	275.66	263.43	274.23	309.77	330.95	-9.78%
YoY %	6.13%	-3.12%	4.64%	-3.94%	-11.47%	-6.40%	-	-
Horiz. %	85.64%	80.69%	83.29%	79.60%	82.86%	93.60%	100.00%	-
EPS	9.29	9.01	8.75	8.14	6.65	5.55	8.59	5.34%
YoY %	3.11%	2.97%	7.49%	22.41%	19.82%	-35.39%	-	-
Horiz. %	108.15%	104.89%	101.86%	94.76%	77.42%	64.61%	100.00%	-
DPS	1.50	1.50	1.50	1.50	1.50	2.25	2.26	-23.85%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	-0.44%	-	-
Horiz. %	66.37%	66.37%	66.37%	66.37%	66.37%	99.56%	100.00%	-
NAPS	1.26	1.22	1.23	1.21	1.21	1.19	1.18	4.45%
YoY %	3.28%	-0.81%	1.65%	0.00%	1.68%	0.85%	-	-
Horiz. %	106.78%	103.39%	104.24%	102.54%	102.54%	100.85%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 77,454
RPS	11.56	10.91	11.25	10.75	11.21	12.66	13.48	-9.71%
YoY %	5.96%	-3.02%	4.65%	-4.10%	-11.45%	-6.08%	-	-
Horiz. %	85.76%	80.93%	83.46%	79.75%	83.16%	93.92%	100.00%	-
EPS	0.38	0.37	0.36	0.33	0.27	0.23	0.35	5.61%
YoY %	2.70%	2.78%	9.09%	22.22%	17.39%	-34.29%	-	-
Horiz. %	108.57%	105.71%	102.86%	94.29%	77.14%	65.71%	100.00%	-
DPS	0.06	0.06	0.06	0.06	0.06	0.09	0.09	-23.62%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	0.0514	0.0498	0.0502	0.0494	0.0495	0.0486	0.0481	4.51%
YoY %	3.21%	-0.80%	1.62%	-0.20%	1.85%	1.04%	-	-
Horiz. %	106.86%	103.53%	104.37%	102.70%	102.91%	101.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.78	0.50	0.69	0.45	0.55	0.45	0.48	-
P/RPS	0.28	0.19	0.25	0.17	0.20	0.15	0.15	51.43%
YoY %	47.37%	-24.00%	47.06%	-15.00%	33.33%	0.00%	-	-
Horiz. %	186.67%	126.67%	166.67%	113.33%	133.33%	100.00%	100.00%	-
P/EPS	8.39	5.55	7.88	5.53	8.27	8.11	5.59	30.99%
YoY %	51.17%	-29.57%	42.50%	-33.13%	1.97%	45.08%	-	-
Horiz. %	150.09%	99.28%	140.97%	98.93%	147.94%	145.08%	100.00%	-
EY	11.92	18.02	12.68	18.08	12.09	12.33	17.90	-23.68%
YoY %	-33.85%	42.11%	-29.87%	49.55%	-1.95%	-31.12%	-	-
Horiz. %	66.59%	100.67%	70.84%	101.01%	67.54%	68.88%	100.00%	-
DY	1.92	3.00	2.17	3.33	2.72	4.99	4.70	-44.85%
YoY %	-36.00%	38.25%	-34.83%	22.43%	-45.49%	6.17%	-	-
Horiz. %	40.85%	63.83%	46.17%	70.85%	57.87%	106.17%	100.00%	-
P/NAPS	0.62	0.41	0.56	0.37	0.45	0.38	0.41	31.64%
YoY %	51.22%	-26.79%	51.35%	-17.78%	18.42%	-7.32%	-	-
Horiz. %	151.22%	100.00%	136.59%	90.24%	109.76%	92.68%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	29/11/10	12/08/10	27/05/10	25/02/10	24/11/09	27/08/09	-
Price	0.60	0.62	0.50	0.45	0.45	0.55	0.49	-
P/RPS	0.21	0.23	0.18	0.17	0.16	0.18	0.15	25.06%
YoY %	-8.70%	27.78%	5.88%	6.25%	-11.11%	20.00%	-	-
Horiz. %	140.00%	153.33%	120.00%	113.33%	106.67%	120.00%	100.00%	-
P/EPS	6.46	6.88	5.71	5.53	6.77	9.91	5.70	8.67%
YoY %	-6.10%	20.49%	3.25%	-18.32%	-31.69%	73.86%	-	-
Horiz. %	113.33%	120.70%	100.18%	97.02%	118.77%	173.86%	100.00%	-
EY	15.49	14.53	17.50	18.08	14.78	10.09	17.53	-7.89%
YoY %	6.61%	-16.97%	-3.21%	22.33%	46.48%	-42.44%	-	-
Horiz. %	88.36%	82.89%	99.83%	103.14%	84.31%	57.56%	100.00%	-
DY	2.50	2.42	3.00	3.33	3.33	4.08	4.60	-33.32%
YoY %	3.31%	-19.33%	-9.91%	0.00%	-18.38%	-11.30%	-	-
Horiz. %	54.35%	52.61%	65.22%	72.39%	72.39%	88.70%	100.00%	-
P/NAPS	0.48	0.51	0.41	0.37	0.37	0.46	0.42	9.28%
YoY %	-5.88%	24.39%	10.81%	0.00%	-19.57%	9.52%	-	-
Horiz. %	114.29%	121.43%	97.62%	88.10%	88.10%	109.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos