[PMBTECH] QoQ Annualized Quarter 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- 15.09%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 289,314 291,920 281,883 274,774 258,794 246,148 284,705 1.07%
PBT 8,960 7,716 10,485 9,714 8,626 8,064 12,456 -19.76%
Tax -2,400 -2,196 -2,930 -2,489 -2,348 -2,040 -2,311 2.55%
NP 6,560 5,520 7,555 7,225 6,278 6,024 10,145 -25.28%
-
NP to SH 6,560 5,520 7,555 7,225 6,278 6,024 10,145 -25.28%
-
Tax Rate 26.79% 28.46% 27.94% 25.62% 27.22% 25.30% 18.55% -
Total Cost 282,754 286,400 274,328 267,549 252,516 240,124 274,560 1.98%
-
Net Worth 128,718 127,146 126,304 124,815 123,234 120,324 118,577 5.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,550 - 2,324 2,067 1,550 - 2,325 -23.74%
Div Payout % 23.64% - 30.77% 28.61% 24.69% - 22.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 128,718 127,146 126,304 124,815 123,234 120,324 118,577 5.63%
NOSH 77,541 77,528 77,487 77,525 77,506 77,628 77,501 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.27% 1.89% 2.68% 2.63% 2.43% 2.45% 3.56% -
ROE 5.10% 4.34% 5.98% 5.79% 5.09% 5.01% 8.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 373.11 376.53 363.78 354.43 333.90 317.08 367.35 1.04%
EPS 8.46 7.12 9.75 9.32 8.10 7.76 13.09 -25.30%
DPS 2.00 0.00 3.00 2.67 2.00 0.00 3.00 -23.74%
NAPS 1.66 1.64 1.63 1.61 1.59 1.55 1.53 5.60%
Adjusted Per Share Value based on latest NOSH - 77,551
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.28 15.42 14.89 14.51 13.67 13.00 15.04 1.06%
EPS 0.35 0.29 0.40 0.38 0.33 0.32 0.54 -25.16%
DPS 0.08 0.00 0.12 0.11 0.08 0.00 0.12 -23.74%
NAPS 0.068 0.0671 0.0667 0.0659 0.0651 0.0635 0.0626 5.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.88 0.735 0.67 0.70 0.70 0.56 0.56 -
P/RPS 0.24 0.20 0.18 0.20 0.21 0.18 0.15 36.91%
P/EPS 10.40 10.32 6.87 7.51 8.64 7.22 4.28 81.03%
EY 9.61 9.69 14.55 13.31 11.57 13.86 23.38 -44.80%
DY 2.27 0.00 4.48 3.81 2.86 0.00 5.36 -43.69%
P/NAPS 0.53 0.45 0.41 0.43 0.44 0.36 0.37 27.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 29/05/13 27/02/13 -
Price 1.11 0.85 0.72 0.67 0.63 0.68 0.55 -
P/RPS 0.30 0.23 0.20 0.19 0.19 0.21 0.15 58.94%
P/EPS 13.12 11.94 7.38 7.19 7.78 8.76 4.20 114.13%
EY 7.62 8.38 13.54 13.91 12.86 11.41 23.80 -53.29%
DY 1.80 0.00 4.17 3.98 3.17 0.00 5.45 -52.31%
P/NAPS 0.67 0.52 0.44 0.42 0.40 0.44 0.36 51.47%

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