[PMBTECH] QoQ 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- 39.62%
YoY- -62.33%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
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 71,677 72,980 75,802 76,684 67,860 61,537 65,263 6.46%
PBT 2,551 1,929 3,199 2,973 2,297 2,016 165 523.72%
Tax -651 -549 -1,063 -693 -664 -510 122 -
NP 1,900 1,380 2,136 2,280 1,633 1,506 287 253.79%
-
NP to SH 1,900 1,380 2,136 2,280 1,633 1,506 286 254.62%
-
Tax Rate 25.52% 28.46% 33.23% 23.31% 28.91% 25.30% -73.94% -
Total Cost 69,777 71,600 73,666 74,404 66,227 60,031 64,976 4.88%
-
Net Worth 128,734 127,146 126,147 124,857 123,055 120,324 118,264 5.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 775 - 773 775 773 - 772 0.25%
Div Payout % 40.82% - 36.23% 34.01% 47.39% - 270.27% -
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 128,734 127,146 126,147 124,857 123,055 120,324 118,264 5.83%
NOSH 77,551 77,528 77,391 77,551 77,393 77,628 77,297 0.21%
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 2.65% 1.89% 2.82% 2.97% 2.41% 2.45% 0.44% -
ROE 1.48% 1.09% 1.69% 1.83% 1.33% 1.25% 0.24% -
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 92.43 94.13 97.95 98.88 87.68 79.27 84.43 6.23%
EPS 2.45 1.78 2.76 2.94 2.11 1.94 0.37 253.84%
DPS 1.00 0.00 1.00 1.00 1.00 0.00 1.00 0.00%
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 3.79 3.85 4.00 4.05 3.58 3.25 3.45 6.48%
EPS 0.10 0.07 0.11 0.12 0.09 0.08 0.02 193.26%
DPS 0.04 0.00 0.04 0.04 0.04 0.00 0.04 0.00%
NAPS 0.068 0.0671 0.0666 0.0659 0.065 0.0635 0.0625 5.80%
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 0.95 0.78 0.68 0.71 0.80 0.71 0.66 27.56%
P/EPS 35.92 41.29 24.28 23.81 33.18 28.87 151.35 -61.76%
EY 2.78 2.42 4.12 4.20 3.01 3.46 0.66 161.50%
DY 1.14 0.00 1.49 1.43 1.43 0.00 1.79 -26.03%
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 1.20 0.90 0.74 0.68 0.72 0.86 0.65 50.66%
P/EPS 45.31 47.75 26.09 22.79 29.86 35.05 148.65 -54.80%
EY 2.21 2.09 3.83 4.39 3.35 2.85 0.67 122.07%
DY 0.90 0.00 1.39 1.49 1.59 0.00 1.82 -37.54%
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