[PMBTECH] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.41%
YoY- 111.3%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 403,044 297,143 265,456 311,727 269,755 213,408 255,732 7.87%
PBT 9,146 10,652 11,403 18,089 9,767 8,994 7,412 3.56%
Tax -2,465 -2,956 -1,925 -1,928 -2,119 -2,220 -774 21.28%
NP 6,681 7,696 9,478 16,161 7,648 6,774 6,638 0.10%
-
NP to SH 6,681 7,696 9,477 16,162 7,649 6,775 6,639 0.10%
-
Tax Rate 26.95% 27.75% 16.88% 10.66% 21.70% 24.68% 10.44% -
Total Cost 396,363 289,447 255,978 295,566 262,107 206,634 249,094 8.04%
-
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,096 2,324 2,321 1,550 1,162 1,162 1,742 10.05%
Div Payout % 46.35% 30.21% 24.50% 9.59% 15.19% 17.16% 26.25% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
NOSH 77,464 77,551 77,393 77,565 77,522 77,417 77,272 0.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.66% 2.59% 3.57% 5.18% 2.84% 3.17% 2.60% -
ROE 4.87% 5.98% 7.70% 13.98% 7.71% 7.11% 7.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 520.30 383.16 343.00 401.89 347.97 275.66 330.95 7.82%
EPS 8.62 9.92 12.25 20.84 9.87 8.75 8.59 0.05%
DPS 4.00 3.00 3.00 2.00 1.50 1.50 2.26 9.97%
NAPS 1.77 1.66 1.59 1.49 1.28 1.23 1.18 6.98%
Adjusted Per Share Value based on latest NOSH - 77,565
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.28 15.69 14.02 16.46 14.25 11.27 13.51 7.86%
EPS 0.35 0.41 0.50 0.85 0.40 0.36 0.35 0.00%
DPS 0.16 0.12 0.12 0.08 0.06 0.06 0.09 10.05%
NAPS 0.0724 0.068 0.065 0.061 0.0524 0.0503 0.0482 7.01%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.925 0.88 0.70 0.60 0.58 0.69 0.48 -
P/RPS 0.18 0.23 0.20 0.15 0.17 0.25 0.15 3.08%
P/EPS 10.73 8.87 5.72 2.88 5.88 7.88 5.59 11.47%
EY 9.32 11.28 17.49 34.73 17.01 12.68 17.90 -10.30%
DY 4.32 3.41 4.29 3.33 2.59 2.17 4.70 -1.39%
P/NAPS 0.52 0.53 0.44 0.40 0.45 0.56 0.41 4.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 29/08/12 25/08/11 12/08/10 27/08/09 -
Price 0.90 1.11 0.63 0.56 0.46 0.50 0.49 -
P/RPS 0.17 0.29 0.18 0.14 0.13 0.18 0.15 2.10%
P/EPS 10.44 11.19 5.14 2.69 4.66 5.71 5.70 10.60%
EY 9.58 8.94 19.44 37.21 21.45 17.50 17.53 -9.57%
DY 4.44 2.70 4.76 3.57 3.26 3.00 4.60 -0.58%
P/NAPS 0.51 0.67 0.40 0.38 0.36 0.41 0.42 3.28%

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