[PMBTECH] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	275,869	318,765	237,027	204,040	301,268	321,655	339,370	-3.39%
YoY %	-13.46%	34.48%	16.17%	-32.27%	-6.34%	-5.22%	-	-
Horiz. %	81.29%	93.93%	69.84%	60.12%	88.77%	94.78%	100.00%	-
PBT	12,048	17,364	9,501	8,325	8,869	11,198	12,190	-0.19%
YoY %	-30.62%	82.76%	14.13%	-6.13%	-20.80%	-8.14%	-	-
Horiz. %	98.84%	142.44%	77.94%	68.29%	72.76%	91.86%	100.00%	-
Tax	-2,132	-1,584	-2,134	-2,025	-1,223	-3,201	-2,505	-2.64%
YoY %	-34.60%	25.77%	-5.38%	-65.58%	61.79%	-27.78%	-	-
Horiz. %	85.11%	63.23%	85.19%	80.84%	48.82%	127.78%	100.00%	-
NP	9,916	15,780	7,367	6,300	7,646	7,997	9,685	0.39%
YoY %	-37.16%	114.20%	16.94%	-17.60%	-4.39%	-17.43%	-	-
Horiz. %	102.39%	162.93%	76.07%	65.05%	78.95%	82.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,915	15,781	7,368	6,301	7,647	7,998	9,749	0.28%
YoY %	-37.17%	114.18%	16.93%	-17.60%	-4.39%	-17.96%	-	-
Horiz. %	101.70%	161.87%	75.58%	64.63%	78.44%	82.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.70%	9.12%	22.46%	24.32%	13.79%	28.59%	20.55%	-
YoY %	94.08%	-59.39%	-7.65%	76.36%	-51.77%	39.12%	-	-
Horiz. %	86.13%	44.38%	109.29%	118.35%	67.10%	139.12%	100.00%	-
Total Cost	265,953	302,985	229,660	197,740	293,622	313,658	329,685	-3.51%
YoY %	-12.22%	31.93%	16.14%	-32.65%	-6.39%	-4.86%	-	-
Horiz. %	80.67%	91.90%	69.66%	59.98%	89.06%	95.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,324	113,925	98,543	93,720	89,911	81,397	78,772	7.30%
YoY %	5.62%	15.61%	5.15%	4.24%	10.46%	3.33%	-	-
Horiz. %	152.75%	144.63%	125.10%	118.98%	114.14%	103.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	2,323	1,356	1,161	1,161	1,163	1,546	1,204	11.56%
YoY %	71.31%	16.80%	0.00%	-0.17%	-24.77%	28.41%	-	-
Horiz. %	192.94%	112.62%	96.43%	96.43%	96.59%	128.41%	100.00%	-
Div Payout %	23.43%	8.60%	15.76%	18.43%	15.21%	19.34%	12.35%	-
YoY %	172.44%	-45.43%	-14.49%	21.17%	-21.35%	56.60%	-	-
Horiz. %	189.72%	69.64%	127.61%	149.23%	123.16%	156.60%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	120,324	113,925	98,543	93,720	89,911	81,397	78,772	7.30%
YoY %	5.62%	15.61%	5.15%	4.24%	10.46%	3.33%	-	-
Horiz. %	152.75%	144.63%	125.10%	118.98%	114.14%	103.33%	100.00%	-
NOSH	77,628	77,499	77,593	77,454	75,555	77,521	79,955	-0.49%
YoY %	0.17%	-0.12%	0.18%	2.51%	-2.54%	-3.04%	-	-
Horiz. %	97.09%	96.93%	97.05%	96.87%	94.50%	96.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	3.59%	4.95%	3.11%	3.09%	2.54%	2.49%	2.85%	-
YoY %	-27.47%	59.16%	0.65%	21.65%	2.01%	-12.63%	-	-
Horiz. %	125.96%	173.68%	109.12%	108.42%	89.12%	87.37%	100.00%	-
ROE	8.24%	13.85%	7.48%	6.72%	8.51%	9.83%	12.38%	-
YoY %	-40.51%	85.16%	11.31%	-21.03%	-13.43%	-20.60%	-	-
Horiz. %	66.56%	111.87%	60.42%	54.28%	68.74%	79.40%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	355.37	411.31	305.47	263.43	398.74	414.93	424.45	-2.91%
YoY %	-13.60%	34.65%	15.96%	-33.93%	-3.90%	-2.24%	-	-
Horiz. %	83.72%	96.90%	71.97%	62.06%	93.94%	97.76%	100.00%	-
EPS	12.77	20.36	9.50	8.14	10.12	10.32	12.19	0.77%
YoY %	-37.28%	114.32%	16.71%	-19.57%	-1.94%	-15.34%	-	-
Horiz. %	104.76%	167.02%	77.93%	66.78%	83.02%	84.66%	100.00%	-
DPS	3.00	1.75	1.50	1.50	1.54	2.00	1.50	12.23%
YoY %	71.43%	16.67%	0.00%	-2.60%	-23.00%	33.33%	-	-
Horiz. %	200.00%	116.67%	100.00%	100.00%	102.67%	133.33%	100.00%	-
NAPS	1.55	1.47	1.27	1.21	1.19	1.05	0.9852	7.83%
YoY %	5.44%	15.75%	4.96%	1.68%	13.33%	6.58%	-	-
Horiz. %	157.33%	149.21%	128.91%	122.82%	120.79%	106.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 77,454
RPS	14.57	16.83	12.52	10.78	15.91	16.99	17.92	-3.38%
YoY %	-13.43%	34.42%	16.14%	-32.24%	-6.36%	-5.19%	-	-
Horiz. %	81.31%	93.92%	69.87%	60.16%	88.78%	94.81%	100.00%	-
EPS	0.52	0.83	0.39	0.33	0.40	0.42	0.51	0.32%
YoY %	-37.35%	112.82%	18.18%	-17.50%	-4.76%	-17.65%	-	-
Horiz. %	101.96%	162.75%	76.47%	64.71%	78.43%	82.35%	100.00%	-
DPS	0.12	0.07	0.06	0.06	0.06	0.08	0.06	12.23%
YoY %	71.43%	16.67%	0.00%	0.00%	-25.00%	33.33%	-	-
Horiz. %	200.00%	116.67%	100.00%	100.00%	100.00%	133.33%	100.00%	-
NAPS	0.0635	0.0602	0.052	0.0495	0.0475	0.043	0.0416	7.29%
YoY %	5.48%	15.77%	5.05%	4.21%	10.47%	3.37%	-	-
Horiz. %	152.64%	144.71%	125.00%	118.99%	114.18%	103.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.56	0.62	0.58	0.45	0.44	0.69	0.62	-
P/RPS	0.16	0.15	0.19	0.17	0.11	0.17	0.15	1.08%
YoY %	6.67%	-21.05%	11.76%	54.55%	-35.29%	13.33%	-	-
Horiz. %	106.67%	100.00%	126.67%	113.33%	73.33%	113.33%	100.00%	-
P/EPS	4.38	3.04	6.11	5.53	4.35	6.69	5.08	-2.43%
YoY %	44.08%	-50.25%	10.49%	27.13%	-34.98%	31.69%	-	-
Horiz. %	86.22%	59.84%	120.28%	108.86%	85.63%	131.69%	100.00%	-
EY	22.81	32.84	16.37	18.08	23.00	14.95	19.67	2.49%
YoY %	-30.54%	100.61%	-9.46%	-21.39%	53.85%	-24.00%	-	-
Horiz. %	115.96%	166.95%	83.22%	91.92%	116.93%	76.00%	100.00%	-
DY	5.36	2.82	2.59	3.33	3.50	2.90	2.42	14.15%
YoY %	90.07%	8.88%	-22.22%	-4.86%	20.69%	19.83%	-	-
Horiz. %	221.49%	116.53%	107.02%	137.60%	144.63%	119.83%	100.00%	-
P/NAPS	0.36	0.42	0.46	0.37	0.37	0.66	0.63	-8.89%
YoY %	-14.29%	-8.70%	24.32%	0.00%	-43.94%	4.76%	-	-
Horiz. %	57.14%	66.67%	73.02%	58.73%	58.73%	104.76%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/05/13	29/05/12	30/05/11	27/05/10	27/05/09	22/05/08	28/05/07	-
Price	0.68	0.60	0.55	0.45	0.45	0.90	0.98	-
P/RPS	0.19	0.15	0.18	0.17	0.11	0.22	0.23	-3.13%
YoY %	26.67%	-16.67%	5.88%	54.55%	-50.00%	-4.35%	-	-
Horiz. %	82.61%	65.22%	78.26%	73.91%	47.83%	95.65%	100.00%	-
P/EPS	5.32	2.95	5.79	5.53	4.45	8.72	8.04	-6.64%
YoY %	80.34%	-49.05%	4.70%	24.27%	-48.97%	8.46%	-	-
Horiz. %	66.17%	36.69%	72.01%	68.78%	55.35%	108.46%	100.00%	-
EY	18.78	33.94	17.26	18.08	22.49	11.46	12.44	7.09%
YoY %	-44.67%	96.64%	-4.54%	-19.61%	96.25%	-7.88%	-	-
Horiz. %	150.96%	272.83%	138.75%	145.34%	180.79%	92.12%	100.00%	-
DY	4.41	2.92	2.73	3.33	3.42	2.22	1.53	19.27%
YoY %	51.03%	6.96%	-18.02%	-2.63%	54.05%	45.10%	-	-
Horiz. %	288.24%	190.85%	178.43%	217.65%	223.53%	145.10%	100.00%	-
P/NAPS	0.44	0.41	0.43	0.37	0.38	0.86	0.99	-12.63%
YoY %	7.32%	-4.65%	16.22%	-2.63%	-55.81%	-13.13%	-	-
Horiz. %	44.44%	41.41%	43.43%	37.37%	38.38%	86.87%	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