[PMBTECH] QoQ TTM 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- 32.43%
YoY- -25.53%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 312,738 297,143 293,326 281,883 271,344 265,456 275,869 8.71%
PBT 10,369 10,652 10,398 10,485 7,451 11,403 12,048 -9.51%
Tax -3,063 -2,956 -2,969 -2,930 -1,745 -1,925 -2,132 27.29%
NP 7,306 7,696 7,429 7,555 5,706 9,478 9,916 -18.40%
-
NP to SH 7,306 7,696 7,429 7,555 5,705 9,477 9,915 -18.40%
-
Tax Rate 29.54% 27.75% 28.55% 27.94% 23.42% 16.88% 17.70% -
Total Cost 305,432 289,447 285,897 274,328 265,638 255,978 265,953 9.65%
-
Net Worth 130,131 128,734 127,146 126,147 124,857 123,055 120,324 5.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,324 2,324 2,323 2,323 2,322 2,321 2,323 0.02%
Div Payout % 31.81% 30.21% 31.27% 30.75% 40.71% 24.50% 23.43% -
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 130,131 128,734 127,146 126,147 124,857 123,055 120,324 5.35%
NOSH 77,459 77,551 77,528 77,391 77,551 77,393 77,628 -0.14%
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 2.34% 2.59% 2.53% 2.68% 2.10% 3.57% 3.59% -
ROE 5.61% 5.98% 5.84% 5.99% 4.57% 7.70% 8.24% -
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 403.75 383.16 378.35 364.23 349.89 343.00 355.37 8.87%
EPS 9.43 9.92 9.58 9.76 7.36 12.25 12.77 -18.28%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 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 16.52 15.69 15.49 14.89 14.33 14.02 14.57 8.72%
EPS 0.39 0.41 0.39 0.40 0.30 0.50 0.52 -17.43%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 0.0687 0.068 0.0671 0.0666 0.0659 0.065 0.0635 5.38%
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 0.23 0.19 0.18 0.20 0.20 0.16 68.43%
P/EPS 15.16 8.87 7.67 6.86 9.52 5.72 4.38 128.64%
EY 6.60 11.28 13.04 14.57 10.51 17.49 22.81 -56.22%
DY 2.10 3.41 4.08 4.48 4.29 4.29 5.36 -46.42%
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 0.29 0.22 0.20 0.19 0.18 0.19 44.44%
P/EPS 14.21 11.19 8.87 7.38 9.11 5.14 5.32 92.39%
EY 7.04 8.94 11.27 13.56 10.98 19.44 18.78 -47.97%
DY 2.24 2.70 3.53 4.17 4.48 4.76 4.41 -36.31%
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