[PMBTECH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	219,442	235,466	152,319	158,063	239,410	261,754	202,492	1.34%
YoY %	-6.81%	54.59%	-3.63%	-33.98%	-8.54%	29.27%	-	-
Horiz. %	108.37%	116.28%	75.22%	78.06%	118.23%	129.27%	100.00%	-
PBT	12,291	7,281	6,381	4,130	10,545	12,568	6,836	10.26%
YoY %	68.81%	14.10%	54.50%	-60.83%	-16.10%	83.85%	-	-
Horiz. %	179.80%	106.51%	93.34%	60.42%	154.26%	183.85%	100.00%	-
Tax	-2,433	-1,868	-1,671	-1,245	-2,608	-2,417	-1,546	7.84%
YoY %	-30.25%	-11.79%	-34.22%	52.26%	-7.90%	-56.34%	-	-
Horiz. %	157.37%	120.83%	108.09%	80.53%	168.69%	156.34%	100.00%	-
NP	9,858	5,413	4,710	2,885	7,937	10,151	5,290	10.92%
YoY %	82.12%	14.93%	63.26%	-63.65%	-21.81%	91.89%	-	-
Horiz. %	186.35%	102.33%	89.04%	54.54%	150.04%	191.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,859	5,413	4,710	2,885	7,937	10,151	5,290	10.92%
YoY %	82.14%	14.93%	63.26%	-63.65%	-21.81%	91.89%	-	-
Horiz. %	186.37%	102.33%	89.04%	54.54%	150.04%	191.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.79%	25.66%	26.19%	30.15%	24.73%	19.23%	22.62%	-
YoY %	-22.88%	-2.02%	-13.13%	21.92%	28.60%	-14.99%	-	-
Horiz. %	87.49%	113.44%	115.78%	133.29%	109.33%	85.01%	100.00%	-
Total Cost	209,584	230,053	147,609	155,178	231,473	251,603	197,202	1.01%
YoY %	-8.90%	55.85%	-4.88%	-32.96%	-8.00%	27.59%	-	-
Horiz. %	106.28%	116.66%	74.85%	78.69%	117.38%	127.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,137	102,219	94,509	92,288	88,361	80,588	75,028	8.15%
YoY %	17.53%	8.16%	2.41%	4.44%	9.65%	7.41%	-	-
Horiz. %	160.12%	136.24%	125.96%	123.00%	117.77%	107.41%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	1,550	580	581	581	-	-	-	-
YoY %	167.24%	-0.17%	0.00%	0.00%	-	-	-	-
Horiz. %	266.78%	99.83%	100.00%	100.00%	-	-	-	-
Div Payout %	15.72%	10.73%	12.34%	20.16%	-	-	-	-
YoY %	46.51%	-13.05%	-38.79%	0.00%	-	-	-	-
Horiz. %	77.98%	53.22%	61.21%	100.00%	-	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	120,137	102,219	94,509	92,288	88,361	80,588	75,028	8.15%
YoY %	17.53%	8.16%	2.41%	4.44%	9.65%	7.41%	-	-
Horiz. %	160.12%	136.24%	125.96%	123.00%	117.77%	107.41%	100.00%	-
NOSH	77,507	77,439	77,467	77,553	77,509	77,488	80,030	-0.53%
YoY %	0.09%	-0.04%	-0.11%	0.06%	0.03%	-3.18%	-	-
Horiz. %	96.85%	96.76%	96.80%	96.90%	96.85%	96.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	4.49%	2.30%	3.09%	1.83%	3.32%	3.88%	2.61%	-
YoY %	95.22%	-25.57%	68.85%	-44.88%	-14.43%	48.66%	-	-
Horiz. %	172.03%	88.12%	118.39%	70.11%	127.20%	148.66%	100.00%	-
ROE	8.21%	5.30%	4.98%	3.13%	8.98%	12.60%	7.05%	-
YoY %	54.91%	6.43%	59.11%	-65.14%	-28.73%	78.72%	-	-
Horiz. %	116.45%	75.18%	70.64%	44.40%	127.38%	178.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	283.12	304.07	196.62	203.81	308.88	337.80	253.02	1.88%
YoY %	-6.89%	54.65%	-3.53%	-34.02%	-8.56%	33.51%	-	-
Horiz. %	111.90%	120.18%	77.71%	80.55%	122.08%	133.51%	100.00%	-
EPS	12.72	6.99	6.08	3.72	10.24	13.10	6.61	11.51%
YoY %	81.97%	14.97%	63.44%	-63.67%	-21.83%	98.18%	-	-
Horiz. %	192.44%	105.75%	91.98%	56.28%	154.92%	198.18%	100.00%	-
DPS	2.00	0.75	0.75	0.75	0.00	0.00	0.00	-
YoY %	166.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	266.67%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	1.55	1.32	1.22	1.19	1.14	1.04	0.9375	8.73%
YoY %	17.42%	8.20%	2.52%	4.39%	9.62%	10.93%	-	-
Horiz. %	165.33%	140.80%	130.13%	126.93%	121.60%	110.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 77,564
RPS	11.57	12.41	8.03	8.33	12.62	13.80	10.67	1.35%
YoY %	-6.77%	54.55%	-3.60%	-33.99%	-8.55%	29.33%	-	-
Horiz. %	108.43%	116.31%	75.26%	78.07%	118.28%	129.33%	100.00%	-
EPS	0.52	0.29	0.25	0.15	0.42	0.53	0.28	10.85%
YoY %	79.31%	16.00%	66.67%	-64.29%	-20.75%	89.29%	-	-
Horiz. %	185.71%	103.57%	89.29%	53.57%	150.00%	189.29%	100.00%	-
DPS	0.08	0.03	0.03	0.03	0.00	0.00	0.00	-
YoY %	166.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	266.67%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	0.0633	0.0539	0.0498	0.0486	0.0466	0.0425	0.0395	8.16%
YoY %	17.44%	8.23%	2.47%	4.29%	9.65%	7.59%	-	-
Horiz. %	160.25%	136.46%	126.08%	123.04%	117.97%	107.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.51	0.44	0.50	0.45	0.55	0.95	0.43	-
P/RPS	0.18	0.14	0.25	0.22	0.18	0.28	0.17	0.95%
YoY %	28.57%	-44.00%	13.64%	22.22%	-35.71%	64.71%	-	-
Horiz. %	105.88%	82.35%	147.06%	129.41%	105.88%	164.71%	100.00%	-
P/EPS	4.01	6.29	8.22	12.10	5.37	7.25	6.51	-7.75%
YoY %	-36.25%	-23.48%	-32.07%	125.33%	-25.93%	11.37%	-	-
Horiz. %	61.60%	96.62%	126.27%	185.87%	82.49%	111.37%	100.00%	-
EY	24.94	15.89	12.16	8.27	18.62	13.79	15.37	8.39%
YoY %	56.95%	30.67%	47.04%	-55.59%	35.03%	-10.28%	-	-
Horiz. %	162.26%	103.38%	79.12%	53.81%	121.15%	89.72%	100.00%	-
DY	3.92	1.70	1.50	1.67	0.00	0.00	0.00	-
YoY %	130.59%	13.33%	-10.18%	0.00%	0.00%	0.00%	-	-
Horiz. %	234.73%	101.80%	89.82%	100.00%	-	-	-	-
P/NAPS	0.33	0.33	0.41	0.38	0.48	0.91	0.46	-5.38%
YoY %	0.00%	-19.51%	7.89%	-20.83%	-47.25%	97.83%	-	-
Horiz. %	71.74%	71.74%	89.13%	82.61%	104.35%	197.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	23/11/11	29/11/10	24/11/09	27/11/08	30/11/07	22/11/06	-
Price	0.55	0.51	0.62	0.55	0.45	0.99	0.45	-
P/RPS	0.19	0.17	0.32	0.27	0.15	0.29	0.18	0.90%
YoY %	11.76%	-46.88%	18.52%	80.00%	-48.28%	61.11%	-	-
Horiz. %	105.56%	94.44%	177.78%	150.00%	83.33%	161.11%	100.00%	-
P/EPS	4.32	7.30	10.20	14.78	4.39	7.56	6.81	-7.29%
YoY %	-40.82%	-28.43%	-30.99%	236.67%	-41.93%	11.01%	-	-
Horiz. %	63.44%	107.20%	149.78%	217.03%	64.46%	111.01%	100.00%	-
EY	23.13	13.71	9.81	6.76	22.76	13.23	14.69	7.85%
YoY %	68.71%	39.76%	45.12%	-70.30%	72.03%	-9.94%	-	-
Horiz. %	157.45%	93.33%	66.78%	46.02%	154.94%	90.06%	100.00%	-
DY	3.64	1.47	1.21	1.36	0.00	0.00	0.00	-
YoY %	147.62%	21.49%	-11.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	267.65%	108.09%	88.97%	100.00%	-	-	-	-
P/NAPS	0.35	0.39	0.51	0.46	0.39	0.95	0.48	-5.12%
YoY %	-10.26%	-23.53%	10.87%	17.95%	-58.95%	97.92%	-	-
Horiz. %	72.92%	81.25%	106.25%	95.83%	81.25%	197.92%	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