[PMBTECH] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	212,740	240,270	255,732	301,268	321,617	328,355	327,439	-24.92%
YoY %	-11.46%	-6.05%	-15.11%	-6.33%	-2.05%	0.28%	-	-
Horiz. %	64.97%	73.38%	78.10%	92.01%	98.22%	100.28%	100.00%	-
PBT	6,796	4,853	7,412	8,869	11,267	12,773	10,649	-25.81%
YoY %	40.04%	-34.53%	-16.43%	-21.28%	-11.79%	19.95%	-	-
Horiz. %	63.82%	45.57%	69.60%	83.28%	105.80%	119.95%	100.00%	-
Tax	-1,638	-549	-774	-1,223	-1,912	-3,414	-3,320	-37.48%
YoY %	-198.36%	29.07%	36.71%	36.04%	44.00%	-2.83%	-	-
Horiz. %	49.34%	16.54%	23.31%	36.84%	57.59%	102.83%	100.00%	-
NP	5,158	4,304	6,638	7,646	9,355	9,359	7,329	-20.82%
YoY %	19.84%	-35.16%	-13.18%	-18.27%	-0.04%	27.70%	-	-
Horiz. %	70.38%	58.73%	90.57%	104.33%	127.64%	127.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,159	4,305	6,639	7,647	9,356	9,360	7,330	-20.82%
YoY %	19.84%	-35.16%	-13.18%	-18.27%	-0.04%	27.69%	-	-
Horiz. %	70.38%	58.73%	90.57%	104.32%	127.64%	127.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	11.31%	10.44%	13.79%	16.97%	26.73%	31.18%	-
YoY %	113.09%	8.33%	-24.29%	-18.74%	-36.51%	-14.27%	-	-
Horiz. %	77.29%	36.27%	33.48%	44.23%	54.43%	85.73%	100.00%	-
Total Cost	207,582	235,966	249,094	293,622	312,262	318,996	320,110	-25.02%
YoY %	-12.03%	-5.27%	-15.17%	-5.97%	-2.11%	-0.35%	-	-
Horiz. %	64.85%	73.71%	77.82%	91.73%	97.55%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,867	92,301	91,181	89,911	90,722	88,408	82,829	8.67%
YoY %	1.70%	1.23%	1.41%	-0.89%	2.62%	6.74%	-	-
Horiz. %	113.33%	111.44%	110.08%	108.55%	109.53%	106.74%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,161	1,742	1,742	1,163	1,163	1,546	1,546	-17.33%
YoY %	-33.35%	0.00%	49.79%	0.00%	-24.77%	0.00%	-	-
Horiz. %	75.10%	112.68%	112.68%	75.23%	75.23%	100.00%	100.00%	-
Div Payout %	22.51%	40.48%	26.25%	15.21%	12.43%	16.52%	21.10%	-
YoY %	-44.39%	54.21%	72.58%	22.37%	-24.76%	-21.71%	-	-
Horiz. %	106.68%	191.85%	124.41%	72.09%	58.91%	78.29%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	93,867	92,301	91,181	89,911	90,722	88,408	82,829	8.67%
YoY %	1.70%	1.23%	1.41%	-0.89%	2.62%	6.74%	-	-
Horiz. %	113.33%	111.44%	110.08%	108.55%	109.53%	106.74%	100.00%	-
NOSH	77,576	77,564	77,272	75,555	77,540	77,551	77,410	0.14%
YoY %	0.02%	0.38%	2.27%	-2.56%	-0.01%	0.18%	-	-
Horiz. %	100.21%	100.20%	99.82%	97.60%	100.17%	100.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	2.42%	1.79%	2.60%	2.54%	2.91%	2.85%	2.24%	-
YoY %	35.20%	-31.15%	2.36%	-12.71%	2.11%	27.23%	-	-
Horiz. %	108.04%	79.91%	116.07%	113.39%	129.91%	127.23%	100.00%	-
ROE	5.50%	4.66%	7.28%	8.51%	10.31%	10.59%	8.85%	-
YoY %	18.03%	-35.99%	-14.45%	-17.46%	-2.64%	19.66%	-	-
Horiz. %	62.15%	52.66%	82.26%	96.16%	116.50%	119.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	274.23	309.77	330.95	398.74	414.77	423.40	422.99	-25.03%
YoY %	-11.47%	-6.40%	-17.00%	-3.86%	-2.04%	0.10%	-	-
Horiz. %	64.83%	73.23%	78.24%	94.27%	98.06%	100.10%	100.00%	-
EPS	6.65	5.55	8.59	10.12	12.07	12.07	9.47	-20.94%
YoY %	19.82%	-35.39%	-15.12%	-16.16%	0.00%	27.46%	-	-
Horiz. %	70.22%	58.61%	90.71%	106.86%	127.46%	127.46%	100.00%	-
DPS	1.50	2.25	2.26	1.54	1.50	2.00	2.00	-17.40%
YoY %	-33.33%	-0.44%	46.75%	2.67%	-25.00%	0.00%	-	-
Horiz. %	75.00%	112.50%	113.00%	77.00%	75.00%	100.00%	100.00%	-
NAPS	1.21	1.19	1.18	1.19	1.17	1.14	1.07	8.51%
YoY %	1.68%	0.85%	-0.84%	1.71%	2.63%	6.54%	-	-
Horiz. %	113.08%	111.21%	110.28%	111.21%	109.35%	106.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 75,555
RPS	11.23	12.69	13.51	15.91	16.98	17.34	17.29	-24.94%
YoY %	-11.51%	-6.07%	-15.08%	-6.30%	-2.08%	0.29%	-	-
Horiz. %	64.95%	73.40%	78.14%	92.02%	98.21%	100.29%	100.00%	-
EPS	0.27	0.23	0.35	0.40	0.49	0.49	0.39	-21.68%
YoY %	17.39%	-34.29%	-12.50%	-18.37%	0.00%	25.64%	-	-
Horiz. %	69.23%	58.97%	89.74%	102.56%	125.64%	125.64%	100.00%	-
DPS	0.06	0.09	0.09	0.06	0.06	0.08	0.08	-17.40%
YoY %	-33.33%	0.00%	50.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	75.00%	112.50%	112.50%	75.00%	75.00%	100.00%	100.00%	-
NAPS	0.0496	0.0487	0.0482	0.0475	0.0479	0.0467	0.0437	8.78%
YoY %	1.85%	1.04%	1.47%	-0.84%	2.57%	6.86%	-	-
Horiz. %	113.50%	111.44%	110.30%	108.70%	109.61%	106.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.55	0.45	0.48	0.44	0.41	0.55	0.68	-
P/RPS	0.20	0.15	0.15	0.11	0.10	0.13	0.16	15.99%
YoY %	33.33%	0.00%	36.36%	10.00%	-23.08%	-18.75%	-	-
Horiz. %	125.00%	93.75%	93.75%	68.75%	62.50%	81.25%	100.00%	-
P/EPS	8.27	8.11	5.59	4.35	3.40	4.56	7.18	9.85%
YoY %	1.97%	45.08%	28.51%	27.94%	-25.44%	-36.49%	-	-
Horiz. %	115.18%	112.95%	77.86%	60.58%	47.35%	63.51%	100.00%	-
EY	12.09	12.33	17.90	23.00	29.43	21.94	13.93	-8.98%
YoY %	-1.95%	-31.12%	-22.17%	-21.85%	34.14%	57.50%	-	-
Horiz. %	86.79%	88.51%	128.50%	165.11%	211.27%	157.50%	100.00%	-
DY	2.72	4.99	4.70	3.50	3.66	3.64	2.94	-5.03%
YoY %	-45.49%	6.17%	34.29%	-4.37%	0.55%	23.81%	-	-
Horiz. %	92.52%	169.73%	159.86%	119.05%	124.49%	123.81%	100.00%	-
P/NAPS	0.45	0.38	0.41	0.37	0.35	0.48	0.64	-20.87%
YoY %	18.42%	-7.32%	10.81%	5.71%	-27.08%	-25.00%	-	-
Horiz. %	70.31%	59.38%	64.06%	57.81%	54.69%	75.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/11/09	27/08/09	27/05/09	26/02/09	27/11/08	21/08/08	-
Price	0.45	0.55	0.49	0.45	0.45	0.45	0.73	-
P/RPS	0.16	0.18	0.15	0.11	0.11	0.11	0.17	-3.95%
YoY %	-11.11%	20.00%	36.36%	0.00%	0.00%	-35.29%	-	-
Horiz. %	94.12%	105.88%	88.24%	64.71%	64.71%	64.71%	100.00%	-
P/EPS	6.77	9.91	5.70	4.45	3.73	3.73	7.71	-8.28%
YoY %	-31.69%	73.86%	28.09%	19.30%	0.00%	-51.62%	-	-
Horiz. %	87.81%	128.53%	73.93%	57.72%	48.38%	48.38%	100.00%	-
EY	14.78	10.09	17.53	22.49	26.81	26.82	12.97	9.07%
YoY %	46.48%	-42.44%	-22.05%	-16.11%	-0.04%	106.78%	-	-
Horiz. %	113.96%	77.79%	135.16%	173.40%	206.71%	206.78%	100.00%	-
DY	3.33	4.08	4.60	3.42	3.33	4.44	2.74	13.84%
YoY %	-18.38%	-11.30%	34.50%	2.70%	-25.00%	62.04%	-	-
Horiz. %	121.53%	148.91%	167.88%	124.82%	121.53%	162.04%	100.00%	-
P/NAPS	0.37	0.46	0.42	0.38	0.38	0.39	0.68	-33.27%
YoY %	-19.57%	9.52%	10.53%	0.00%	-2.56%	-42.65%	-	-
Horiz. %	54.41%	67.65%	61.76%	55.88%	55.88%	57.35%	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 p.a

Latest Videos