[PMBTECH] QoQ TTM 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- -2.27%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,883 271,344 265,456 275,869 284,705 293,769 311,727 -6.47%
PBT 10,485 7,451 11,403 12,048 12,456 21,933 18,089 -30.41%
Tax -2,930 -1,745 -1,925 -2,132 -2,311 -1,992 -1,928 32.08%
NP 7,555 5,706 9,478 9,916 10,145 19,941 16,161 -39.68%
-
NP to SH 7,555 5,705 9,477 9,915 10,145 19,942 16,162 -39.68%
-
Tax Rate 27.94% 23.42% 16.88% 17.70% 18.55% 9.08% 10.66% -
Total Cost 274,328 265,638 255,978 265,953 274,560 273,828 295,566 -4.83%
-
Net Worth 126,147 124,857 123,055 120,324 118,264 120,110 115,572 5.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,323 2,322 2,321 2,323 2,323 2,325 1,550 30.86%
Div Payout % 30.75% 40.71% 24.50% 23.43% 22.90% 11.66% 9.59% -
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 126,147 124,857 123,055 120,324 118,264 120,110 115,572 5.99%
NOSH 77,391 77,551 77,393 77,628 77,297 77,490 77,565 -0.14%
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% 2.10% 3.57% 3.59% 3.56% 6.79% 5.18% -
ROE 5.99% 4.57% 7.70% 8.24% 8.58% 16.60% 13.98% -
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 364.23 349.89 343.00 355.37 368.32 379.10 401.89 -6.33%
EPS 9.76 7.36 12.25 12.77 13.12 25.73 20.84 -39.60%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.00 30.94%
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 14.86 14.30 13.99 14.54 15.01 15.48 16.43 -6.45%
EPS 0.40 0.30 0.50 0.52 0.53 1.05 0.85 -39.41%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.08 30.94%
NAPS 0.0665 0.0658 0.0649 0.0634 0.0623 0.0633 0.0609 6.02%
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 0.20 0.20 0.16 0.15 0.13 0.15 12.88%
P/EPS 6.86 9.52 5.72 4.38 4.27 1.98 2.88 78.07%
EY 14.57 10.51 17.49 22.81 23.44 50.46 34.73 -43.87%
DY 4.48 4.29 4.29 5.36 5.36 5.88 3.33 21.80%
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 0.19 0.18 0.19 0.15 0.15 0.14 26.76%
P/EPS 7.38 9.11 5.14 5.32 4.19 2.14 2.69 95.61%
EY 13.56 10.98 19.44 18.78 23.86 46.79 37.21 -48.88%
DY 4.17 4.48 4.76 4.41 5.45 5.45 3.57 10.88%
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