[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.8%
YoY- 19.64%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 284,705 219,442 148,646 70,373 311,848 235,466 146,712 55.26%
PBT 12,456 12,291 5,366 2,424 17,109 7,281 4,200 105.74%
Tax -2,311 -2,433 -1,560 -689 -1,613 -1,868 -1,059 67.84%
NP 10,145 9,858 3,806 1,735 15,496 5,413 3,141 117.72%
-
NP to SH 10,145 9,859 3,807 1,736 15,496 5,413 3,141 117.72%
-
Tax Rate 18.55% 19.79% 29.07% 28.42% 9.43% 25.66% 25.21% -
Total Cost 274,560 209,584 144,840 68,638 296,352 230,053 143,571 53.76%
-
Net Worth 118,577 120,137 115,528 113,925 112,346 102,219 99,271 12.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,325 1,550 775 - 1,355 580 581 150.99%
Div Payout % 22.92% 15.72% 20.37% - 8.75% 10.73% 18.52% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 118,577 120,137 115,528 113,925 112,346 102,219 99,271 12.51%
NOSH 77,501 77,507 77,535 77,499 77,480 77,439 77,555 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.56% 4.49% 2.56% 2.47% 4.97% 2.30% 2.14% -
ROE 8.56% 8.21% 3.30% 1.52% 13.79% 5.30% 3.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 367.35 283.12 191.71 90.80 402.49 304.07 189.17 55.33%
EPS 13.09 12.72 4.91 2.24 20.00 6.99 4.05 117.82%
DPS 3.00 2.00 1.00 0.00 1.75 0.75 0.75 150.92%
NAPS 1.53 1.55 1.49 1.47 1.45 1.32 1.28 12.56%
Adjusted Per Share Value based on latest NOSH - 77,499
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.51 13.50 9.14 4.33 19.18 14.48 9.02 55.30%
EPS 0.62 0.61 0.23 0.11 0.95 0.33 0.19 119.21%
DPS 0.14 0.10 0.05 0.00 0.08 0.04 0.04 129.64%
NAPS 0.0729 0.0739 0.0711 0.0701 0.0691 0.0629 0.0611 12.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.51 0.60 0.62 0.47 0.44 0.58 -
P/RPS 0.15 0.18 0.31 0.68 0.12 0.14 0.31 -38.23%
P/EPS 4.28 4.01 12.22 27.68 2.35 6.29 14.32 -55.13%
EY 23.38 24.94 8.18 3.61 42.55 15.89 6.98 123.04%
DY 5.36 3.92 1.67 0.00 3.72 1.70 1.29 157.34%
P/NAPS 0.37 0.33 0.40 0.42 0.32 0.33 0.45 -12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 0.55 0.55 0.56 0.60 0.50 0.51 0.46 -
P/RPS 0.15 0.19 0.29 0.66 0.12 0.17 0.24 -26.79%
P/EPS 4.20 4.32 11.41 26.79 2.50 7.30 11.36 -48.33%
EY 23.80 23.13 8.77 3.73 40.00 13.71 8.80 93.53%
DY 5.45 3.64 1.79 0.00 3.50 1.47 1.63 122.78%
P/NAPS 0.36 0.35 0.38 0.41 0.34 0.39 0.36 0.00%

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
Post a Comment