Highlights

[PMBTECH] YoY TTM Result on 2012-06-30 [#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 -     111.30%
Quarter Report


View:


Show?  YoY % Horiz. %

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%
  YoY % 35.64% 11.94% -14.84% 15.56% 26.40% -16.55% -
  Horiz. % 157.60% 116.19% 103.80% 121.90% 105.48% 83.45% 100.00%
PBT 9,146 10,652 11,403 18,089 9,767 8,994 7,412 3.56%
  YoY % -14.14% -6.59% -36.96% 85.21% 8.59% 21.34% -
  Horiz. % 123.39% 143.71% 153.85% 244.05% 131.77% 121.34% 100.00%
Tax -2,465 -2,956 -1,925 -1,928 -2,119 -2,220 -774 21.29%
  YoY % 16.61% -53.56% 0.16% 9.01% 4.55% -186.82% -
  Horiz. % 318.48% 381.91% 248.71% 249.10% 273.77% 286.82% 100.00%
NP 6,681 7,696 9,478 16,161 7,648 6,774 6,638 0.11%
  YoY % -13.19% -18.80% -41.35% 111.31% 12.90% 2.05% -
  Horiz. % 100.65% 115.94% 142.78% 243.46% 115.22% 102.05% 100.00%
NP to SH 6,681 7,696 9,477 16,162 7,649 6,775 6,639 0.11%
  YoY % -13.19% -18.79% -41.36% 111.30% 12.90% 2.05% -
  Horiz. % 100.63% 115.92% 142.75% 243.44% 115.21% 102.05% 100.00%
Tax Rate 26.95 % 27.75 % 16.88 % 10.66 % 21.70 % 24.68 % 10.44 % 17.11%
  YoY % -2.88% 64.40% 58.35% -50.88% -12.07% 136.40% -
  Horiz. % 258.14% 265.80% 161.69% 102.11% 207.85% 236.40% 100.00%
Total Cost 396,363 289,447 255,978 295,566 262,107 206,634 249,094 8.05%
  YoY % 36.94% 13.07% -13.39% 12.77% 26.85% -17.05% -
  Horiz. % 159.12% 116.20% 102.76% 118.66% 105.22% 82.95% 100.00%
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
  YoY % 6.51% 4.62% 6.47% 16.47% 4.21% 4.43% -
  Horiz. % 150.37% 141.18% 134.96% 126.75% 108.83% 104.43% 100.00%
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%
  YoY % 33.19% 0.13% 49.73% 33.45% -0.04% -33.29% -
  Horiz. % 177.70% 133.41% 133.23% 88.98% 66.68% 66.71% 100.00%
Div Payout % 46.35 % 30.21 % 24.50 % 9.59 % 15.19 % 17.16 % 26.25 % 9.93%
  YoY % 53.43% 23.31% 155.47% -36.87% -11.48% -34.63% -
  Horiz. % 176.57% 115.09% 93.33% 36.53% 57.87% 65.37% 100.00%
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%
  YoY % 6.51% 4.62% 6.47% 16.47% 4.21% 4.43% -
  Horiz. % 150.37% 141.18% 134.96% 126.75% 108.83% 104.43% 100.00%
NOSH 77,464 77,551 77,393 77,565 77,522 77,417 77,272 0.04%
  YoY % -0.11% 0.20% -0.22% 0.05% 0.14% 0.19% -
  Horiz. % 100.25% 100.36% 100.16% 100.38% 100.32% 100.19% 100.00%
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 % -7.20%
  YoY % -35.91% -27.45% -31.08% 82.39% -10.41% 21.92% -
  Horiz. % 63.85% 99.62% 137.31% 199.23% 109.23% 121.92% 100.00%
ROE 4.87 % 5.98 % 7.70 % 13.98 % 7.71 % 7.11 % 7.28 % -6.48%
  YoY % -18.56% -22.34% -44.92% 81.32% 8.44% -2.34% -
  Horiz. % 66.90% 82.14% 105.77% 192.03% 105.91% 97.66% 100.00%
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 7.83%
  YoY % 35.79% 11.71% -14.65% 15.50% 26.23% -16.71% -
  Horiz. % 157.21% 115.78% 103.64% 121.44% 105.14% 83.29% 100.00%
EPS 8.62 9.92 12.25 20.84 9.87 8.75 8.59 0.06%
  YoY % -13.10% -19.02% -41.22% 111.14% 12.80% 1.86% -
  Horiz. % 100.35% 115.48% 142.61% 242.61% 114.90% 101.86% 100.00%
DPS 4.00 3.00 3.00 2.00 1.50 1.50 2.26 9.98%
  YoY % 33.33% 0.00% 50.00% 33.33% 0.00% -33.63% -
  Horiz. % 176.99% 132.74% 132.74% 88.50% 66.37% 66.37% 100.00%
NAPS 1.7700 1.6600 1.5900 1.4900 1.2800 1.2300 1.1800 6.99%
  YoY % 6.63% 4.40% 6.71% 16.41% 4.07% 4.24% -
  Horiz. % 150.00% 140.68% 134.75% 126.27% 108.47% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 192.30 141.77 126.65 148.73 128.70 101.82 122.01 7.87%
  YoY % 35.64% 11.94% -14.85% 15.56% 26.40% -16.55% -
  Horiz. % 157.61% 116.20% 103.80% 121.90% 105.48% 83.45% 100.00%
EPS 3.19 3.67 4.52 7.71 3.65 3.23 3.17 0.10%
  YoY % -13.08% -18.81% -41.37% 111.23% 13.00% 1.89% -
  Horiz. % 100.63% 115.77% 142.59% 243.22% 115.14% 101.89% 100.00%
DPS 1.48 1.11 1.11 0.74 0.55 0.55 0.83 10.11%
  YoY % 33.33% 0.00% 50.00% 34.55% 0.00% -33.73% -
  Horiz. % 178.31% 133.73% 133.73% 89.16% 66.27% 66.27% 100.00%
NAPS 0.6542 0.6142 0.5871 0.5514 0.4734 0.4543 0.4350 7.03%
  YoY % 6.51% 4.62% 6.47% 16.48% 4.20% 4.44% -
  Horiz. % 150.39% 141.20% 134.97% 126.76% 108.83% 104.44% 100.00%
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 0.9250 0.8800 0.7000 0.6000 0.5800 0.6900 0.4800 -
P/RPS 0.18 0.23 0.20 0.15 0.17 0.25 0.15 3.08%
  YoY % -21.74% 15.00% 33.33% -11.76% -32.00% 66.67% -
  Horiz. % 120.00% 153.33% 133.33% 100.00% 113.33% 166.67% 100.00%
P/EPS 10.73 8.87 5.72 2.88 5.88 7.88 5.59 11.47%
  YoY % 20.97% 55.07% 98.61% -51.02% -25.38% 40.97% -
  Horiz. % 191.95% 158.68% 102.33% 51.52% 105.19% 140.97% 100.00%
EY 9.32 11.28 17.49 34.73 17.01 12.68 17.90 -10.30%
  YoY % -17.38% -35.51% -49.64% 104.17% 34.15% -29.16% -
  Horiz. % 52.07% 63.02% 97.71% 194.02% 95.03% 70.84% 100.00%
DY 4.32 3.41 4.29 3.33 2.59 2.17 4.70 -1.39%
  YoY % 26.69% -20.51% 28.83% 28.57% 19.35% -53.83% -
  Horiz. % 91.91% 72.55% 91.28% 70.85% 55.11% 46.17% 100.00%
P/NAPS 0.52 0.53 0.44 0.40 0.45 0.56 0.41 4.04%
  YoY % -1.89% 20.45% 10.00% -11.11% -19.64% 36.59% -
  Horiz. % 126.83% 129.27% 107.32% 97.56% 109.76% 136.59% 100.00%
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 0.9000 1.1100 0.6300 0.5600 0.4600 0.5000 0.4900 -
P/RPS 0.17 0.29 0.18 0.14 0.13 0.18 0.15 2.11%
  YoY % -41.38% 61.11% 28.57% 7.69% -27.78% 20.00% -
  Horiz. % 113.33% 193.33% 120.00% 93.33% 86.67% 120.00% 100.00%
P/EPS 10.44 11.19 5.14 2.69 4.66 5.71 5.70 10.61%
  YoY % -6.70% 117.70% 91.08% -42.27% -18.39% 0.18% -
  Horiz. % 183.16% 196.32% 90.18% 47.19% 81.75% 100.18% 100.00%
EY 9.58 8.94 19.44 37.21 21.45 17.50 17.53 -9.58%
  YoY % 7.16% -54.01% -47.76% 73.47% 22.57% -0.17% -
  Horiz. % 54.65% 51.00% 110.90% 212.26% 122.36% 99.83% 100.00%
DY 4.44 2.70 4.76 3.57 3.26 3.00 4.60 -0.59%
  YoY % 64.44% -43.28% 33.33% 9.51% 8.67% -34.78% -
  Horiz. % 96.52% 58.70% 103.48% 77.61% 70.87% 65.22% 100.00%
P/NAPS 0.51 0.67 0.40 0.38 0.36 0.41 0.42 3.29%
  YoY % -23.88% 67.50% 5.26% 5.56% -12.20% -2.38% -
  Horiz. % 121.43% 159.52% 95.24% 90.48% 85.71% 97.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

355  304  561  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34+0.055 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205-0.06 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 KNM 0.355-0.01 
 VSOLAR 0.1350.00 
 HSI-C7E 0.16+0.025 
 AAX 0.195+0.01 
 HSI-H6Q 0.455-0.105 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers