[PMBTECH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -39.8%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 342,330 437,516 312,738 271,344 293,769 302,569 206,996 8.73%
PBT 12,066 10,037 10,369 7,451 21,933 10,126 9,046 4.91%
Tax -3,343 -2,552 -3,063 -1,745 -1,992 -2,229 -2,064 8.36%
NP 8,723 7,485 7,306 5,706 19,941 7,897 6,982 3.77%
-
NP to SH 8,723 7,485 7,306 5,705 19,942 7,898 6,983 3.77%
-
Tax Rate 27.71% 25.43% 29.54% 23.42% 9.08% 22.01% 22.82% -
Total Cost 333,607 430,031 305,432 265,638 273,828 294,672 200,014 8.89%
-
Net Worth 147,986 144,763 130,131 124,857 120,110 102,356 94,561 7.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,099 3,096 2,324 2,322 2,325 1,162 1,162 17.74%
Div Payout % 35.54% 41.36% 31.81% 40.71% 11.66% 14.71% 16.65% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 147,986 144,763 130,131 124,857 120,110 102,356 94,561 7.74%
NOSH 77,480 77,413 77,459 77,551 77,490 77,542 77,509 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.55% 1.71% 2.34% 2.10% 6.79% 2.61% 3.37% -
ROE 5.89% 5.17% 5.61% 4.57% 16.60% 7.72% 7.38% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 441.83 565.17 403.75 349.89 379.10 390.20 267.06 8.74%
EPS 11.26 9.67 9.43 7.36 25.73 10.19 9.01 3.78%
DPS 4.00 4.00 3.00 3.00 3.00 1.50 1.50 17.74%
NAPS 1.91 1.87 1.68 1.61 1.55 1.32 1.22 7.74%
Adjusted Per Share Value based on latest NOSH - 77,551
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.04 23.06 16.48 14.30 15.48 15.95 10.91 8.73%
EPS 0.46 0.39 0.39 0.30 1.05 0.42 0.37 3.69%
DPS 0.16 0.16 0.12 0.12 0.12 0.06 0.06 17.74%
NAPS 0.078 0.0763 0.0686 0.0658 0.0633 0.0539 0.0498 7.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.35 0.955 1.43 0.70 0.51 0.44 0.50 -
P/RPS 0.31 0.17 0.35 0.20 0.13 0.11 0.19 8.49%
P/EPS 11.99 9.88 15.16 9.52 1.98 4.32 5.55 13.68%
EY 8.34 10.12 6.60 10.51 50.46 23.15 18.02 -12.03%
DY 2.96 4.19 2.10 4.29 5.88 3.41 3.00 -0.22%
P/NAPS 0.71 0.51 0.85 0.43 0.33 0.33 0.41 9.57%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 1.47 0.95 1.34 0.67 0.55 0.51 0.62 -
P/RPS 0.33 0.17 0.33 0.19 0.15 0.13 0.23 6.19%
P/EPS 13.06 9.83 14.21 9.11 2.14 5.01 6.88 11.26%
EY 7.66 10.18 7.04 10.98 46.79 19.97 14.53 -10.11%
DY 2.72 4.21 2.24 4.48 5.45 2.94 2.42 1.96%
P/NAPS 0.77 0.51 0.80 0.42 0.35 0.39 0.51 7.10%

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