[PMBTECH] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 434,293 328,637 281,883 284,705 311,848 219,422 212,740 12.62%
PBT 10,556 9,137 10,485 12,456 17,109 9,226 6,797 7.60%
Tax -2,835 -2,535 -2,930 -2,311 -1,613 -2,032 -1,638 9.56%
NP 7,721 6,602 7,555 10,145 15,496 7,194 5,159 6.94%
-
NP to SH 7,721 6,602 7,555 10,145 15,496 7,195 5,160 6.94%
-
Tax Rate 26.86% 27.74% 27.94% 18.55% 9.43% 22.02% 24.10% -
Total Cost 426,572 322,035 274,328 274,560 296,352 212,228 207,581 12.74%
-
Net Worth 144,042 132,504 126,304 118,577 112,346 97,585 93,729 7.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,097 2,324 2,324 2,325 1,355 1,161 1,161 17.75%
Div Payout % 40.12% 35.21% 30.77% 22.92% 8.75% 16.15% 22.52% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 144,042 132,504 126,304 118,577 112,346 97,585 93,729 7.42%
NOSH 77,442 77,488 77,487 77,501 77,480 77,448 77,462 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.78% 2.01% 2.68% 3.56% 4.97% 3.28% 2.43% -
ROE 5.36% 4.98% 5.98% 8.56% 13.79% 7.37% 5.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 560.80 424.11 363.78 367.35 402.49 283.31 274.64 12.62%
EPS 9.97 8.52 9.75 13.09 20.00 9.29 6.66 6.95%
DPS 4.00 3.00 3.00 3.00 1.75 1.50 1.50 17.75%
NAPS 1.86 1.71 1.63 1.53 1.45 1.26 1.21 7.42%
Adjusted Per Share Value based on latest NOSH - 77,297
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.93 17.36 14.89 15.04 16.47 11.59 11.23 12.62%
EPS 0.41 0.35 0.40 0.54 0.82 0.38 0.27 7.20%
DPS 0.16 0.12 0.12 0.12 0.07 0.06 0.06 17.75%
NAPS 0.0761 0.07 0.0667 0.0626 0.0593 0.0515 0.0495 7.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.00 0.945 0.67 0.56 0.47 0.78 0.55 -
P/RPS 0.18 0.22 0.18 0.15 0.12 0.28 0.20 -1.73%
P/EPS 10.03 11.09 6.87 4.28 2.35 8.40 8.26 3.28%
EY 9.97 9.02 14.55 23.38 42.55 11.91 12.11 -3.18%
DY 4.00 3.17 4.48 5.36 3.72 1.92 2.73 6.57%
P/NAPS 0.54 0.55 0.41 0.37 0.32 0.62 0.45 3.08%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 0.95 0.965 0.72 0.55 0.50 0.60 0.45 -
P/RPS 0.17 0.23 0.20 0.15 0.12 0.21 0.16 1.01%
P/EPS 9.53 11.33 7.38 4.20 2.50 6.46 6.76 5.88%
EY 10.49 8.83 13.54 23.80 40.00 15.48 14.80 -5.57%
DY 4.21 3.11 4.17 5.45 3.50 2.50 3.33 3.98%
P/NAPS 0.51 0.56 0.44 0.36 0.34 0.48 0.37 5.49%

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