[PMBTECH] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	271,344	293,769	302,569	206,996	240,270	328,355	360,190	-4.60%
YoY %	-7.63%	-2.91%	46.17%	-13.85%	-26.83%	-8.84%	-	-
Horiz. %	75.33%	81.56%	84.00%	57.47%	66.71%	91.16%	100.00%	-
PBT	7,451	21,933	10,126	9,046	4,853	12,773	13,736	-9.68%
YoY %	-66.03%	116.60%	11.94%	86.40%	-62.01%	-7.01%	-	-
Horiz. %	54.24%	159.68%	73.72%	65.86%	35.33%	92.99%	100.00%	-
Tax	-1,745	-1,992	-2,229	-2,064	-549	-3,414	-3,043	-8.84%
YoY %	12.40%	10.63%	-7.99%	-275.96%	83.92%	-12.19%	-	-
Horiz. %	57.34%	65.46%	73.25%	67.83%	18.04%	112.19%	100.00%	-
NP	5,706	19,941	7,897	6,982	4,304	9,359	10,693	-9.92%
YoY %	-71.39%	152.51%	13.11%	62.22%	-54.01%	-12.48%	-	-
Horiz. %	53.36%	186.49%	73.85%	65.30%	40.25%	87.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,705	19,942	7,898	6,983	4,305	9,360	10,757	-10.02%
YoY %	-71.39%	152.49%	13.10%	62.21%	-54.01%	-12.99%	-	-
Horiz. %	53.04%	185.39%	73.42%	64.92%	40.02%	87.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.42%	9.08%	22.01%	22.82%	11.31%	26.73%	22.15%	-
YoY %	157.93%	-58.75%	-3.55%	101.77%	-57.69%	20.68%	-	-
Horiz. %	105.73%	40.99%	99.37%	103.02%	51.06%	120.68%	100.00%	-
Total Cost	265,638	273,828	294,672	200,014	235,966	318,996	349,497	-4.46%
YoY %	-2.99%	-7.07%	47.33%	-15.24%	-26.03%	-8.73%	-	-
Horiz. %	76.01%	78.35%	84.31%	57.23%	67.52%	91.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,857	120,110	102,356	94,561	92,301	88,408	80,723	7.53%
YoY %	3.95%	17.35%	8.24%	2.45%	4.40%	9.52%	-	-
Horiz. %	154.67%	148.79%	126.80%	117.14%	114.34%	109.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	2,322	2,325	1,162	1,162	1,742	1,546	1,204	11.55%
YoY %	-0.13%	100.09%	0.00%	-33.30%	12.68%	28.41%	-	-
Horiz. %	192.86%	193.11%	96.51%	96.51%	144.68%	128.41%	100.00%	-
Div Payout %	40.71%	11.66%	14.71%	16.65%	40.48%	16.52%	11.19%	-
YoY %	249.14%	-20.73%	-11.65%	-58.87%	145.04%	47.63%	-	-
Horiz. %	363.81%	104.20%	131.46%	148.79%	361.75%	147.63%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	124,857	120,110	102,356	94,561	92,301	88,408	80,723	7.53%
YoY %	3.95%	17.35%	8.24%	2.45%	4.40%	9.52%	-	-
Horiz. %	154.67%	148.79%	126.80%	117.14%	114.34%	109.52%	100.00%	-
NOSH	77,551	77,490	77,542	77,509	77,564	77,551	77,619	-0.01%
YoY %	0.08%	-0.07%	0.04%	-0.07%	0.02%	-0.09%	-	-
Horiz. %	99.91%	99.83%	99.90%	99.86%	99.93%	99.91%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	2.10%	6.79%	2.61%	3.37%	1.79%	2.85%	2.97%	-
YoY %	-69.07%	160.15%	-22.55%	88.27%	-37.19%	-4.04%	-	-
Horiz. %	70.71%	228.62%	87.88%	113.47%	60.27%	95.96%	100.00%	-
ROE	4.57%	16.60%	7.72%	7.38%	4.66%	10.59%	13.33%	-
YoY %	-72.47%	115.03%	4.61%	58.37%	-56.00%	-20.56%	-	-
Horiz. %	34.28%	124.53%	57.91%	55.36%	34.96%	79.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	349.89	379.10	390.20	267.06	309.77	423.40	464.05	-4.59%
YoY %	-7.71%	-2.84%	46.11%	-13.79%	-26.84%	-8.76%	-	-
Horiz. %	75.40%	81.69%	84.09%	57.55%	66.75%	91.24%	100.00%	-
EPS	7.36	25.73	10.19	9.01	5.55	12.07	13.86	-10.00%
YoY %	-71.40%	152.50%	13.10%	62.34%	-54.02%	-12.91%	-	-
Horiz. %	53.10%	185.64%	73.52%	65.01%	40.04%	87.09%	100.00%	-
DPS	3.00	3.00	1.50	1.50	2.25	2.00	1.55	11.62%
YoY %	0.00%	100.00%	0.00%	-33.33%	12.50%	29.03%	-	-
Horiz. %	193.55%	193.55%	96.77%	96.77%	145.16%	129.03%	100.00%	-
NAPS	1.61	1.55	1.32	1.22	1.19	1.14	1.04	7.54%
YoY %	3.87%	17.42%	8.20%	2.52%	4.39%	9.62%	-	-
Horiz. %	154.81%	149.04%	126.92%	117.31%	114.42%	109.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 77,509
RPS	14.33	15.51	15.98	10.93	12.69	17.34	19.02	-4.60%
YoY %	-7.61%	-2.94%	46.20%	-13.87%	-26.82%	-8.83%	-	-
Horiz. %	75.34%	81.55%	84.02%	57.47%	66.72%	91.17%	100.00%	-
EPS	0.30	1.05	0.42	0.37	0.23	0.49	0.57	-10.13%
YoY %	-71.43%	150.00%	13.51%	60.87%	-53.06%	-14.04%	-	-
Horiz. %	52.63%	184.21%	73.68%	64.91%	40.35%	85.96%	100.00%	-
DPS	0.12	0.12	0.06	0.06	0.09	0.08	0.06	12.23%
YoY %	0.00%	100.00%	0.00%	-33.33%	12.50%	33.33%	-	-
Horiz. %	200.00%	200.00%	100.00%	100.00%	150.00%	133.33%	100.00%	-
NAPS	0.0659	0.0634	0.0541	0.0499	0.0487	0.0467	0.0426	7.53%
YoY %	3.94%	17.19%	8.42%	2.46%	4.28%	9.62%	-	-
Horiz. %	154.69%	148.83%	127.00%	117.14%	114.32%	109.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.70	0.51	0.44	0.50	0.45	0.55	0.95	-
P/RPS	0.20	0.13	0.11	0.19	0.15	0.13	0.20	0.00%
YoY %	53.85%	18.18%	-42.11%	26.67%	15.38%	-35.00%	-	-
Horiz. %	100.00%	65.00%	55.00%	95.00%	75.00%	65.00%	100.00%	-
P/EPS	9.52	1.98	4.32	5.55	8.11	4.56	6.85	5.63%
YoY %	380.81%	-54.17%	-22.16%	-31.57%	77.85%	-33.43%	-	-
Horiz. %	138.98%	28.91%	63.07%	81.02%	118.39%	66.57%	100.00%	-
EY	10.51	50.46	23.15	18.02	12.33	21.94	14.59	-5.31%
YoY %	-79.17%	117.97%	28.47%	46.15%	-43.80%	50.38%	-	-
Horiz. %	72.04%	345.85%	158.67%	123.51%	84.51%	150.38%	100.00%	-
DY	4.29	5.88	3.41	3.00	4.99	3.64	1.63	17.48%
YoY %	-27.04%	72.43%	13.67%	-39.88%	37.09%	123.31%	-	-
Horiz. %	263.19%	360.74%	209.20%	184.05%	306.13%	223.31%	100.00%	-
P/NAPS	0.43	0.33	0.33	0.41	0.38	0.48	0.91	-11.73%
YoY %	30.30%	0.00%	-19.51%	7.89%	-20.83%	-47.25%	-	-
Horiz. %	47.25%	36.26%	36.26%	45.05%	41.76%	52.75%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/11/13	08/11/12	23/11/11	29/11/10	24/11/09	27/11/08	30/11/07	-
Price	0.67	0.55	0.51	0.62	0.55	0.45	0.99	-
P/RPS	0.19	0.15	0.13	0.23	0.18	0.11	0.21	-1.65%
YoY %	26.67%	15.38%	-43.48%	27.78%	63.64%	-47.62%	-	-
Horiz. %	90.48%	71.43%	61.90%	109.52%	85.71%	52.38%	100.00%	-
P/EPS	9.11	2.14	5.01	6.88	9.91	3.73	7.14	4.14%
YoY %	325.70%	-57.29%	-27.18%	-30.58%	165.68%	-47.76%	-	-
Horiz. %	127.59%	29.97%	70.17%	96.36%	138.80%	52.24%	100.00%	-
EY	10.98	46.79	19.97	14.53	10.09	26.82	14.00	-3.96%
YoY %	-76.53%	134.30%	37.44%	44.00%	-62.38%	91.57%	-	-
Horiz. %	78.43%	334.21%	142.64%	103.79%	72.07%	191.57%	100.00%	-
DY	4.48	5.45	2.94	2.42	4.08	4.44	1.57	19.07%
YoY %	-17.80%	85.37%	21.49%	-40.69%	-8.11%	182.80%	-	-
Horiz. %	285.35%	347.13%	187.26%	154.14%	259.87%	282.80%	100.00%	-
P/NAPS	0.42	0.35	0.39	0.51	0.46	0.39	0.95	-12.70%
YoY %	20.00%	-10.26%	-23.53%	10.87%	17.95%	-58.95%	-	-
Horiz. %	44.21%	36.84%	41.05%	53.68%	48.42%	41.05%	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