[PMBTECH] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	437,516	312,738	271,344	293,769	302,569	206,996	240,270	10.50%
YoY %	39.90%	15.26%	-7.63%	-2.91%	46.17%	-13.85%	-	-
Horiz. %	182.09%	130.16%	112.93%	122.27%	125.93%	86.15%	100.00%	-
PBT	10,037	10,369	7,451	21,933	10,126	9,046	4,853	12.86%
YoY %	-3.20%	39.16%	-66.03%	116.60%	11.94%	86.40%	-	-
Horiz. %	206.82%	213.66%	153.53%	451.95%	208.65%	186.40%	100.00%	-
Tax	-2,552	-3,063	-1,745	-1,992	-2,229	-2,064	-549	29.17%
YoY %	16.68%	-75.53%	12.40%	10.63%	-7.99%	-275.96%	-	-
Horiz. %	464.85%	557.92%	317.85%	362.84%	406.01%	375.96%	100.00%	-
NP	7,485	7,306	5,706	19,941	7,897	6,982	4,304	9.65%
YoY %	2.45%	28.04%	-71.39%	152.51%	13.11%	62.22%	-	-
Horiz. %	173.91%	169.75%	132.57%	463.31%	183.48%	162.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,485	7,306	5,705	19,942	7,898	6,983	4,305	9.65%
YoY %	2.45%	28.06%	-71.39%	152.49%	13.10%	62.21%	-	-
Horiz. %	173.87%	169.71%	132.52%	463.23%	183.46%	162.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	29.54%	23.42%	9.08%	22.01%	22.82%	11.31%	-
YoY %	-13.91%	26.13%	157.93%	-58.75%	-3.55%	101.77%	-	-
Horiz. %	224.85%	261.18%	207.07%	80.28%	194.61%	201.77%	100.00%	-
Total Cost	430,031	305,432	265,638	273,828	294,672	200,014	235,966	10.51%
YoY %	40.79%	14.98%	-2.99%	-7.07%	47.33%	-15.24%	-	-
Horiz. %	182.24%	129.44%	112.57%	116.05%	124.88%	84.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,763	130,131	124,857	120,110	102,356	94,561	92,301	7.78%
YoY %	11.24%	4.22%	3.95%	17.35%	8.24%	2.45%	-	-
Horiz. %	156.84%	140.99%	135.27%	130.13%	110.89%	102.45%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	3,096	2,324	2,322	2,325	1,162	1,162	1,742	10.05%
YoY %	33.22%	0.09%	-0.13%	100.09%	0.00%	-33.30%	-	-
Horiz. %	177.73%	133.41%	133.30%	133.47%	66.70%	66.70%	100.00%	-
Div Payout %	41.36%	31.81%	40.71%	11.66%	14.71%	16.65%	40.48%	-
YoY %	30.02%	-21.86%	249.14%	-20.73%	-11.65%	-58.87%	-	-
Horiz. %	102.17%	78.58%	100.57%	28.80%	36.34%	41.13%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	144,763	130,131	124,857	120,110	102,356	94,561	92,301	7.78%
YoY %	11.24%	4.22%	3.95%	17.35%	8.24%	2.45%	-	-
Horiz. %	156.84%	140.99%	135.27%	130.13%	110.89%	102.45%	100.00%	-
NOSH	77,413	77,459	77,551	77,490	77,542	77,509	77,564	-0.03%
YoY %	-0.06%	-0.12%	0.08%	-0.07%	0.04%	-0.07%	-	-
Horiz. %	99.81%	99.86%	99.98%	99.90%	99.97%	99.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.71%	2.34%	2.10%	6.79%	2.61%	3.37%	1.79%	-
YoY %	-26.92%	11.43%	-69.07%	160.15%	-22.55%	88.27%	-	-
Horiz. %	95.53%	130.73%	117.32%	379.33%	145.81%	188.27%	100.00%	-
ROE	5.17%	5.61%	4.57%	16.60%	7.72%	7.38%	4.66%	-
YoY %	-7.84%	22.76%	-72.47%	115.03%	4.61%	58.37%	-	-
Horiz. %	110.94%	120.39%	98.07%	356.22%	165.67%	158.37%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	565.17	403.75	349.89	379.10	390.20	267.06	309.77	10.53%
YoY %	39.98%	15.39%	-7.71%	-2.84%	46.11%	-13.79%	-	-
Horiz. %	182.45%	130.34%	112.95%	122.38%	125.96%	86.21%	100.00%	-
EPS	9.67	9.43	7.36	25.73	10.19	9.01	5.55	9.69%
YoY %	2.55%	28.12%	-71.40%	152.50%	13.10%	62.34%	-	-
Horiz. %	174.23%	169.91%	132.61%	463.60%	183.60%	162.34%	100.00%	-
DPS	4.00	3.00	3.00	3.00	1.50	1.50	2.25	10.05%
YoY %	33.33%	0.00%	0.00%	100.00%	0.00%	-33.33%	-	-
Horiz. %	177.78%	133.33%	133.33%	133.33%	66.67%	66.67%	100.00%	-
NAPS	1.87	1.68	1.61	1.55	1.32	1.22	1.19	7.82%
YoY %	11.31%	4.35%	3.87%	17.42%	8.20%	2.52%	-	-
Horiz. %	157.14%	141.18%	135.29%	130.25%	110.92%	102.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 77,490
RPS	23.10	16.52	14.33	15.51	15.98	10.93	12.69	10.49%
YoY %	39.83%	15.28%	-7.61%	-2.94%	46.20%	-13.87%	-	-
Horiz. %	182.03%	130.18%	112.92%	122.22%	125.93%	86.13%	100.00%	-
EPS	0.40	0.39	0.30	1.05	0.42	0.37	0.23	9.65%
YoY %	2.56%	30.00%	-71.43%	150.00%	13.51%	60.87%	-	-
Horiz. %	173.91%	169.57%	130.43%	456.52%	182.61%	160.87%	100.00%	-
DPS	0.16	0.12	0.12	0.12	0.06	0.06	0.09	10.05%
YoY %	33.33%	0.00%	0.00%	100.00%	0.00%	-33.33%	-	-
Horiz. %	177.78%	133.33%	133.33%	133.33%	66.67%	66.67%	100.00%	-
NAPS	0.0764	0.0687	0.0659	0.0634	0.0541	0.0499	0.0487	7.79%
YoY %	11.21%	4.25%	3.94%	17.19%	8.42%	2.46%	-	-
Horiz. %	156.88%	141.07%	135.32%	130.18%	111.09%	102.46%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.955	1.43	0.70	0.51	0.44	0.50	0.45	-
P/RPS	0.17	0.35	0.20	0.13	0.11	0.19	0.15	2.10%
YoY %	-51.43%	75.00%	53.85%	18.18%	-42.11%	26.67%	-	-
Horiz. %	113.33%	233.33%	133.33%	86.67%	73.33%	126.67%	100.00%	-
P/EPS	9.88	15.16	9.52	1.98	4.32	5.55	8.11	3.34%
YoY %	-34.83%	59.24%	380.81%	-54.17%	-22.16%	-31.57%	-	-
Horiz. %	121.82%	186.93%	117.39%	24.41%	53.27%	68.43%	100.00%	-
EY	10.12	6.60	10.51	50.46	23.15	18.02	12.33	-3.23%
YoY %	53.33%	-37.20%	-79.17%	117.97%	28.47%	46.15%	-	-
Horiz. %	82.08%	53.53%	85.24%	409.25%	187.75%	146.15%	100.00%	-
DY	4.19	2.10	4.29	5.88	3.41	3.00	4.99	-2.86%
YoY %	99.52%	-51.05%	-27.04%	72.43%	13.67%	-39.88%	-	-
Horiz. %	83.97%	42.08%	85.97%	117.84%	68.34%	60.12%	100.00%	-
P/NAPS	0.51	0.85	0.43	0.33	0.33	0.41	0.38	5.02%
YoY %	-40.00%	97.67%	30.30%	0.00%	-19.51%	7.89%	-	-
Horiz. %	134.21%	223.68%	113.16%	86.84%	86.84%	107.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	30/10/14	18/11/13	08/11/12	23/11/11	29/11/10	24/11/09	-
Price	0.95	1.34	0.67	0.55	0.51	0.62	0.55	-
P/RPS	0.17	0.33	0.19	0.15	0.13	0.23	0.18	-0.94%
YoY %	-48.48%	73.68%	26.67%	15.38%	-43.48%	27.78%	-	-
Horiz. %	94.44%	183.33%	105.56%	83.33%	72.22%	127.78%	100.00%	-
P/EPS	9.83	14.21	9.11	2.14	5.01	6.88	9.91	-0.13%
YoY %	-30.82%	55.98%	325.70%	-57.29%	-27.18%	-30.58%	-	-
Horiz. %	99.19%	143.39%	91.93%	21.59%	50.55%	69.42%	100.00%	-
EY	10.18	7.04	10.98	46.79	19.97	14.53	10.09	0.14%
YoY %	44.60%	-35.88%	-76.53%	134.30%	37.44%	44.00%	-	-
Horiz. %	100.89%	69.77%	108.82%	463.73%	197.92%	144.00%	100.00%	-
DY	4.21	2.24	4.48	5.45	2.94	2.42	4.08	0.52%
YoY %	87.95%	-50.00%	-17.80%	85.37%	21.49%	-40.69%	-	-
Horiz. %	103.19%	54.90%	109.80%	133.58%	72.06%	59.31%	100.00%	-
P/NAPS	0.51	0.80	0.42	0.35	0.39	0.51	0.46	1.73%
YoY %	-36.25%	90.48%	20.00%	-10.26%	-23.53%	10.87%	-	-
Horiz. %	110.87%	173.91%	91.30%	76.09%	84.78%	110.87%	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