[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.56%
YoY- -25.53%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 315,914 289,314 291,920 281,883 274,774 258,794 246,148 18.08%
PBT 9,560 8,960 7,716 10,485 9,714 8,626 8,064 12.00%
Tax -2,666 -2,400 -2,196 -2,930 -2,489 -2,348 -2,040 19.51%
NP 6,893 6,560 5,520 7,555 7,225 6,278 6,024 9.39%
-
NP to SH 6,893 6,560 5,520 7,555 7,225 6,278 6,024 9.39%
-
Tax Rate 27.89% 26.79% 28.46% 27.94% 25.62% 27.22% 25.30% -
Total Cost 309,021 282,754 286,400 274,328 267,549 252,516 240,124 18.29%
-
Net Worth 130,218 128,718 127,146 126,304 124,815 123,234 120,324 5.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,066 1,550 - 2,324 2,067 1,550 - -
Div Payout % 29.99% 23.64% - 30.77% 28.61% 24.69% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 130,218 128,718 127,146 126,304 124,815 123,234 120,324 5.40%
NOSH 77,511 77,541 77,528 77,487 77,525 77,506 77,628 -0.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.18% 2.27% 1.89% 2.68% 2.63% 2.43% 2.45% -
ROE 5.29% 5.10% 4.34% 5.98% 5.79% 5.09% 5.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 407.57 373.11 376.53 363.78 354.43 333.90 317.08 18.20%
EPS 8.89 8.46 7.12 9.75 9.32 8.10 7.76 9.47%
DPS 2.67 2.00 0.00 3.00 2.67 2.00 0.00 -
NAPS 1.68 1.66 1.64 1.63 1.61 1.59 1.55 5.51%
Adjusted Per Share Value based on latest NOSH - 77,391
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.68 15.28 15.42 14.89 14.51 13.67 13.00 18.05%
EPS 0.36 0.35 0.29 0.40 0.38 0.33 0.32 8.16%
DPS 0.11 0.08 0.00 0.12 0.11 0.08 0.00 -
NAPS 0.0688 0.068 0.0671 0.0667 0.0659 0.0651 0.0635 5.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.43 0.88 0.735 0.67 0.70 0.70 0.56 -
P/RPS 0.35 0.24 0.20 0.18 0.20 0.21 0.18 55.72%
P/EPS 16.08 10.40 10.32 6.87 7.51 8.64 7.22 70.45%
EY 6.22 9.61 9.69 14.55 13.31 11.57 13.86 -41.35%
DY 1.86 2.27 0.00 4.48 3.81 2.86 0.00 -
P/NAPS 0.85 0.53 0.45 0.41 0.43 0.44 0.36 77.22%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 12/08/14 29/05/14 26/02/14 18/11/13 28/08/13 29/05/13 -
Price 1.34 1.11 0.85 0.72 0.67 0.63 0.68 -
P/RPS 0.33 0.30 0.23 0.20 0.19 0.19 0.21 35.12%
P/EPS 15.07 13.12 11.94 7.38 7.19 7.78 8.76 43.52%
EY 6.64 7.62 8.38 13.54 13.91 12.86 11.41 -30.27%
DY 1.99 1.80 0.00 4.17 3.98 3.17 0.00 -
P/NAPS 0.80 0.67 0.52 0.44 0.42 0.40 0.44 48.91%

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