[PMBTECH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.84%
YoY- 114.18%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 284,705 293,769 311,727 318,765 309,793 302,569 269,755 3.64%
PBT 12,456 21,933 18,089 17,364 16,923 10,126 9,767 17.51%
Tax -2,311 -1,992 -1,928 -1,584 -1,427 -2,229 -2,119 5.92%
NP 10,145 19,941 16,161 15,780 15,496 7,897 7,648 20.62%
-
NP to SH 10,145 19,942 16,162 15,781 15,496 7,898 7,649 20.61%
-
Tax Rate 18.55% 9.08% 10.66% 9.12% 8.43% 22.01% 21.70% -
Total Cost 274,560 273,828 295,566 302,985 294,297 294,672 262,107 3.12%
-
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,323 2,325 1,550 1,356 1,356 1,162 1,162 58.36%
Div Payout % 22.90% 11.66% 9.59% 8.60% 8.75% 14.71% 15.19% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,264 120,110 115,572 113,925 112,377 102,356 99,229 12.35%
NOSH 77,297 77,490 77,565 77,499 77,501 77,542 77,522 -0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.56% 6.79% 5.18% 4.95% 5.00% 2.61% 2.84% -
ROE 8.58% 16.60% 13.98% 13.85% 13.79% 7.72% 7.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 368.32 379.10 401.89 411.31 399.72 390.20 347.97 3.84%
EPS 13.12 25.73 20.84 20.36 19.99 10.19 9.87 20.79%
DPS 3.00 3.00 2.00 1.75 1.75 1.50 1.50 58.40%
NAPS 1.53 1.55 1.49 1.47 1.45 1.32 1.28 12.56%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.04 15.51 16.46 16.83 16.36 15.98 14.25 3.64%
EPS 0.54 1.05 0.85 0.83 0.82 0.42 0.40 22.03%
DPS 0.12 0.12 0.08 0.07 0.07 0.06 0.06 58.40%
NAPS 0.0625 0.0634 0.061 0.0602 0.0593 0.0541 0.0524 12.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.51 0.60 0.62 0.47 0.44 0.58 -
P/RPS 0.15 0.13 0.15 0.15 0.12 0.11 0.17 -7.97%
P/EPS 4.27 1.98 2.88 3.04 2.35 4.32 5.88 -19.12%
EY 23.44 50.46 34.73 32.84 42.54 23.15 17.01 23.71%
DY 5.36 5.88 3.33 2.82 3.72 3.41 2.59 62.03%
P/NAPS 0.37 0.33 0.40 0.42 0.32 0.33 0.45 -12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 0.55 0.55 0.56 0.60 0.50 0.51 0.46 -
P/RPS 0.15 0.15 0.14 0.15 0.13 0.13 0.13 9.96%
P/EPS 4.19 2.14 2.69 2.95 2.50 5.01 4.66 -6.81%
EY 23.86 46.79 37.21 33.94 39.99 19.97 21.45 7.32%
DY 5.45 5.45 3.57 2.92 3.50 2.94 3.26 40.64%
P/NAPS 0.36 0.35 0.38 0.41 0.34 0.39 0.36 0.00%

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
Post a Comment