[PMBTECH] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	321,617	328,355	327,439	321,655	350,699	360,190	363,280	-7.76%
YoY %	-2.05%	0.28%	1.80%	-8.28%	-2.63%	-0.85%	-	-
Horiz. %	88.53%	90.39%	90.13%	88.54%	96.54%	99.15%	100.00%	-
PBT	11,267	12,773	10,649	11,198	14,796	13,736	13,006	-9.08%
YoY %	-11.79%	19.95%	-4.90%	-24.32%	7.72%	5.61%	-	-
Horiz. %	86.63%	98.21%	81.88%	86.10%	113.76%	105.61%	100.00%	-
Tax	-1,912	-3,414	-3,320	-3,201	-3,223	-3,043	-2,699	-20.44%
YoY %	44.00%	-2.83%	-3.72%	0.68%	-5.92%	-12.75%	-	-
Horiz. %	70.84%	126.49%	123.01%	118.60%	119.41%	112.75%	100.00%	-
NP	9,355	9,359	7,329	7,997	11,573	10,693	10,307	-6.22%
YoY %	-0.04%	27.70%	-8.35%	-30.90%	8.23%	3.75%	-	-
Horiz. %	90.76%	90.80%	71.11%	77.59%	112.28%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,356	9,360	7,330	7,998	11,574	10,757	10,371	-6.60%
YoY %	-0.04%	27.69%	-8.35%	-30.90%	7.60%	3.72%	-	-
Horiz. %	90.21%	90.25%	70.68%	77.12%	111.60%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.97%	26.73%	31.18%	28.59%	21.78%	22.15%	20.75%	-
YoY %	-36.51%	-14.27%	9.06%	31.27%	-1.67%	6.75%	-	-
Horiz. %	81.78%	128.82%	150.27%	137.78%	104.96%	106.75%	100.00%	-
Total Cost	312,262	318,996	320,110	313,658	339,126	349,497	352,973	-7.81%
YoY %	-2.11%	-0.35%	2.06%	-7.51%	-2.97%	-0.98%	-	-
Horiz. %	88.47%	90.37%	90.69%	88.86%	96.08%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,722	88,408	82,829	81,397	79,657	80,723	78,485	10.09%
YoY %	2.62%	6.74%	1.76%	2.18%	-1.32%	2.85%	-	-
Horiz. %	115.59%	112.64%	105.53%	103.71%	101.49%	102.85%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	1,163	1,546	1,546	1,546	1,546	1,204	1,204	-2.27%
YoY %	-24.77%	0.00%	0.00%	0.00%	28.41%	0.00%	-	-
Horiz. %	96.59%	128.41%	128.41%	128.41%	128.41%	100.00%	100.00%	-
Div Payout %	12.43%	16.52%	21.10%	19.34%	13.36%	11.19%	11.61%	-
YoY %	-24.76%	-21.71%	9.10%	44.76%	19.39%	-3.62%	-	-
Horiz. %	107.06%	142.29%	181.74%	166.58%	115.07%	96.38%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	90,722	88,408	82,829	81,397	79,657	80,723	78,485	10.09%
YoY %	2.62%	6.74%	1.76%	2.18%	-1.32%	2.85%	-	-
Horiz. %	115.59%	112.64%	105.53%	103.71%	101.49%	102.85%	100.00%	-
NOSH	77,540	77,551	77,410	77,521	77,336	77,619	77,708	-0.14%
YoY %	-0.01%	0.18%	-0.14%	0.24%	-0.36%	-0.11%	-	-
Horiz. %	99.78%	99.80%	99.62%	99.76%	99.52%	99.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	2.91%	2.85%	2.24%	2.49%	3.30%	2.97%	2.84%	-
YoY %	2.11%	27.23%	-10.04%	-24.55%	11.11%	4.58%	-	-
Horiz. %	102.46%	100.35%	78.87%	87.68%	116.20%	104.58%	100.00%	-
ROE	10.31%	10.59%	8.85%	9.83%	14.53%	13.33%	13.21%	-
YoY %	-2.64%	19.66%	-9.97%	-32.35%	9.00%	0.91%	-	-
Horiz. %	78.05%	80.17%	66.99%	74.41%	109.99%	100.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	414.77	423.40	422.99	414.93	453.47	464.05	467.49	-7.63%
YoY %	-2.04%	0.10%	1.94%	-8.50%	-2.28%	-0.74%	-	-
Horiz. %	88.72%	90.57%	90.48%	88.76%	97.00%	99.26%	100.00%	-
EPS	12.07	12.07	9.47	10.32	14.97	13.86	13.35	-6.47%
YoY %	0.00%	27.46%	-8.24%	-31.06%	8.01%	3.82%	-	-
Horiz. %	90.41%	90.41%	70.94%	77.30%	112.13%	103.82%	100.00%	-
DPS	1.50	2.00	2.00	2.00	2.00	1.55	1.55	-2.15%
YoY %	-25.00%	0.00%	0.00%	0.00%	29.03%	0.00%	-	-
Horiz. %	96.77%	129.03%	129.03%	129.03%	129.03%	100.00%	100.00%	-
NAPS	1.17	1.14	1.07	1.05	1.03	1.04	1.01	10.25%
YoY %	2.63%	6.54%	1.90%	1.94%	-0.96%	2.97%	-	-
Horiz. %	115.84%	112.87%	105.94%	103.96%	101.98%	102.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 77,521
RPS	19.78	20.20	20.14	19.78	21.57	22.15	22.34	-7.75%
YoY %	-2.08%	0.30%	1.82%	-8.30%	-2.62%	-0.85%	-	-
Horiz. %	88.54%	90.42%	90.15%	88.54%	96.55%	99.15%	100.00%	-
EPS	0.58	0.58	0.45	0.49	0.71	0.66	0.64	-6.32%
YoY %	0.00%	28.89%	-8.16%	-30.99%	7.58%	3.12%	-	-
Horiz. %	90.62%	90.62%	70.31%	76.56%	110.94%	103.12%	100.00%	-
DPS	0.07	0.10	0.10	0.10	0.10	0.07	0.07	0.00%
YoY %	-30.00%	0.00%	0.00%	0.00%	42.86%	0.00%	-	-
Horiz. %	100.00%	142.86%	142.86%	142.86%	142.86%	100.00%	100.00%	-
NAPS	0.0558	0.0544	0.0509	0.0501	0.049	0.0496	0.0483	10.05%
YoY %	2.57%	6.88%	1.60%	2.24%	-1.21%	2.69%	-	-
Horiz. %	115.53%	112.63%	105.38%	103.73%	101.45%	102.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.41	0.55	0.68	0.69	0.82	0.95	1.25	-
P/RPS	0.10	0.13	0.16	0.17	0.18	0.20	0.27	-48.27%
YoY %	-23.08%	-18.75%	-5.88%	-5.56%	-10.00%	-25.93%	-	-
Horiz. %	37.04%	48.15%	59.26%	62.96%	66.67%	74.07%	100.00%	-
P/EPS	3.40	4.56	7.18	6.69	5.48	6.85	9.37	-48.96%
YoY %	-25.44%	-36.49%	7.32%	22.08%	-20.00%	-26.89%	-	-
Horiz. %	36.29%	48.67%	76.63%	71.40%	58.48%	73.11%	100.00%	-
EY	29.43	21.94	13.93	14.95	18.25	14.59	10.68	95.95%
YoY %	34.14%	57.50%	-6.82%	-18.08%	25.09%	36.61%	-	-
Horiz. %	275.56%	205.43%	130.43%	139.98%	170.88%	136.61%	100.00%	-
DY	3.66	3.64	2.94	2.90	2.44	1.63	1.24	105.09%
YoY %	0.55%	23.81%	1.38%	18.85%	49.69%	31.45%	-	-
Horiz. %	295.16%	293.55%	237.10%	233.87%	196.77%	131.45%	100.00%	-
P/NAPS	0.35	0.48	0.64	0.66	0.80	0.91	1.24	-56.80%
YoY %	-27.08%	-25.00%	-3.03%	-17.50%	-12.09%	-26.61%	-	-
Horiz. %	28.23%	38.71%	51.61%	53.23%	64.52%	73.39%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	27/11/08	21/08/08	22/05/08	28/02/08	30/11/07	29/08/07	-
Price	0.45	0.45	0.73	0.90	0.70	0.99	1.06	-
P/RPS	0.11	0.11	0.17	0.22	0.15	0.21	0.23	-38.70%
YoY %	0.00%	-35.29%	-22.73%	46.67%	-28.57%	-8.70%	-	-
Horiz. %	47.83%	47.83%	73.91%	95.65%	65.22%	91.30%	100.00%	-
P/EPS	3.73	3.73	7.71	8.72	4.68	7.14	7.94	-39.43%
YoY %	0.00%	-51.62%	-11.58%	86.32%	-34.45%	-10.08%	-	-
Horiz. %	46.98%	46.98%	97.10%	109.82%	58.94%	89.92%	100.00%	-
EY	26.81	26.82	12.97	11.46	21.38	14.00	12.59	65.14%
YoY %	-0.04%	106.78%	13.18%	-46.40%	52.71%	11.20%	-	-
Horiz. %	212.95%	213.03%	103.02%	91.02%	169.82%	111.20%	100.00%	-
DY	3.33	4.44	2.74	2.22	2.86	1.57	1.46	72.83%
YoY %	-25.00%	62.04%	23.42%	-22.38%	82.17%	7.53%	-	-
Horiz. %	228.08%	304.11%	187.67%	152.05%	195.89%	107.53%	100.00%	-
P/NAPS	0.38	0.39	0.68	0.86	0.68	0.95	1.05	-49.05%
YoY %	-2.56%	-42.65%	-20.93%	26.47%	-28.42%	-9.52%	-	-
Horiz. %	36.19%	37.14%	64.76%	81.90%	64.76%	90.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos