[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.9%
YoY- -34.53%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 206,081 129,397 61,537 284,705 219,442 148,646 70,373 104.55%
PBT 7,286 4,313 2,016 12,456 12,291 5,366 2,424 108.13%
Tax -1,867 -1,174 -510 -2,311 -2,433 -1,560 -689 94.24%
NP 5,419 3,139 1,506 10,145 9,858 3,806 1,735 113.52%
-
NP to SH 5,419 3,139 1,506 10,145 9,859 3,807 1,736 113.44%
-
Tax Rate 25.62% 27.22% 25.30% 18.55% 19.79% 29.07% 28.42% -
Total Cost 200,662 126,258 60,031 274,560 209,584 144,840 68,638 104.32%
-
Net Worth 124,815 123,234 120,324 118,577 120,137 115,528 113,925 6.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,550 775 - 2,325 1,550 775 - -
Div Payout % 28.61% 24.69% - 22.92% 15.72% 20.37% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,815 123,234 120,324 118,577 120,137 115,528 113,925 6.26%
NOSH 77,525 77,506 77,628 77,501 77,507 77,535 77,499 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.63% 2.43% 2.45% 3.56% 4.49% 2.56% 2.47% -
ROE 4.34% 2.55% 1.25% 8.56% 8.21% 3.30% 1.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 265.83 166.95 79.27 367.35 283.12 191.71 90.80 104.51%
EPS 6.99 4.05 1.94 13.09 12.72 4.91 2.24 113.39%
DPS 2.00 1.00 0.00 3.00 2.00 1.00 0.00 -
NAPS 1.61 1.59 1.55 1.53 1.55 1.49 1.47 6.24%
Adjusted Per Share Value based on latest NOSH - 77,297
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.67 7.96 3.78 17.51 13.50 9.14 4.33 104.44%
EPS 0.33 0.19 0.09 0.62 0.61 0.23 0.11 107.86%
DPS 0.10 0.05 0.00 0.14 0.10 0.05 0.00 -
NAPS 0.0768 0.0758 0.074 0.0729 0.0739 0.0711 0.0701 6.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.70 0.70 0.56 0.56 0.51 0.60 0.62 -
P/RPS 0.26 0.42 0.71 0.15 0.18 0.31 0.68 -47.28%
P/EPS 10.01 17.28 28.87 4.28 4.01 12.22 27.68 -49.20%
EY 9.99 5.79 3.46 23.38 24.94 8.18 3.61 96.98%
DY 2.86 1.43 0.00 5.36 3.92 1.67 0.00 -
P/NAPS 0.43 0.44 0.36 0.37 0.33 0.40 0.42 1.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 28/08/13 29/05/13 27/02/13 08/11/12 29/08/12 29/05/12 -
Price 0.67 0.63 0.68 0.55 0.55 0.56 0.60 -
P/RPS 0.25 0.38 0.86 0.15 0.19 0.29 0.66 -47.61%
P/EPS 9.59 15.56 35.05 4.20 4.32 11.41 26.79 -49.55%
EY 10.43 6.43 2.85 23.80 23.13 8.77 3.73 98.35%
DY 2.99 1.59 0.00 5.45 3.64 1.79 0.00 -
P/NAPS 0.42 0.40 0.44 0.36 0.35 0.38 0.41 1.61%

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