[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	258,794	297,292	293,424	192,758	191,422	323,192	369,712	-5.76%
YoY %	-12.95%	1.32%	52.22%	0.70%	-40.77%	-12.58%	-	-
Horiz. %	70.00%	80.41%	79.37%	52.14%	51.78%	87.42%	100.00%	-
PBT	8,626	10,732	8,400	7,318	2,920	10,632	18,926	-12.26%
YoY %	-19.62%	27.76%	14.79%	150.62%	-72.54%	-43.82%	-	-
Horiz. %	45.58%	56.71%	44.38%	38.67%	15.43%	56.18%	100.00%	-
Tax	-2,348	-3,120	-2,118	-1,944	-780	-3,056	-2,862	-3.24%
YoY %	24.74%	-47.31%	-8.95%	-149.23%	74.48%	-6.78%	-	-
Horiz. %	82.04%	109.01%	74.00%	67.92%	27.25%	106.78%	100.00%	-
NP	6,278	7,612	6,282	5,374	2,140	7,576	16,064	-14.48%
YoY %	-17.52%	21.17%	16.90%	151.12%	-71.75%	-52.84%	-	-
Horiz. %	39.08%	47.39%	39.11%	33.45%	13.32%	47.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,278	7,614	6,282	5,374	2,140	7,576	16,064	-14.48%
YoY %	-17.55%	21.20%	16.90%	151.12%	-71.75%	-52.84%	-	-
Horiz. %	39.08%	47.40%	39.11%	33.45%	13.32%	47.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.22%	29.07%	25.21%	26.56%	26.71%	28.74%	15.12%	-
YoY %	-6.36%	15.31%	-5.08%	-0.56%	-7.06%	90.08%	-	-
Horiz. %	180.03%	192.26%	166.73%	175.66%	176.65%	190.08%	100.00%	-
Total Cost	252,516	289,680	287,142	187,384	189,282	315,616	353,648	-5.45%
YoY %	-12.83%	0.88%	53.24%	-1.00%	-40.03%	-10.75%	-	-
Horiz. %	71.40%	81.91%	81.19%	52.99%	53.52%	89.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,234	115,528	99,271	95,245	91,492	82,886	78,531	7.79%
YoY %	6.67%	16.38%	4.23%	4.10%	10.38%	5.55%	-	-
Horiz. %	156.92%	147.11%	126.41%	121.28%	116.50%	105.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,550	1,550	1,163	1,161	1,163	-	-	-
YoY %	0.00%	33.28%	0.17%	-0.17%	0.00%	-	-	-
Horiz. %	133.28%	133.28%	100.00%	99.83%	100.00%	-	-	-
Div Payout %	24.69%	20.37%	18.52%	21.61%	54.35%	-	-	-
YoY %	21.21%	9.99%	-14.30%	-60.24%	0.00%	-	-	-
Horiz. %	45.43%	37.48%	34.08%	39.76%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	123,234	115,528	99,271	95,245	91,492	82,886	78,531	7.79%
YoY %	6.67%	16.38%	4.23%	4.10%	10.38%	5.55%	-	-
Horiz. %	156.92%	147.11%	126.41%	121.28%	116.50%	105.55%	100.00%	-
NOSH	77,506	77,535	77,555	77,435	77,536	77,464	77,754	-0.05%
YoY %	-0.04%	-0.03%	0.15%	-0.13%	0.09%	-0.37%	-	-
Horiz. %	99.68%	99.72%	99.74%	99.59%	99.72%	99.63%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.43%	2.56%	2.14%	2.79%	1.12%	2.34%	4.35%	-
YoY %	-5.08%	19.63%	-23.30%	149.11%	-52.14%	-46.21%	-	-
Horiz. %	55.86%	58.85%	49.20%	64.14%	25.75%	53.79%	100.00%	-
ROE	5.09%	6.59%	6.33%	5.64%	2.34%	9.14%	20.46%	-
YoY %	-22.76%	4.11%	12.23%	141.03%	-74.40%	-55.33%	-	-
Horiz. %	24.88%	32.21%	30.94%	27.57%	11.44%	44.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	333.90	383.43	378.34	248.93	246.88	417.21	475.49	-5.71%
YoY %	-12.92%	1.35%	51.99%	0.83%	-40.83%	-12.26%	-	-
Horiz. %	70.22%	80.64%	79.57%	52.35%	51.92%	87.74%	100.00%	-
EPS	8.10	9.82	8.10	6.94	2.76	9.78	20.66	-14.43%
YoY %	-17.52%	21.23%	16.71%	151.45%	-71.78%	-52.66%	-	-
Horiz. %	39.21%	47.53%	39.21%	33.59%	13.36%	47.34%	100.00%	-
DPS	2.00	2.00	1.50	1.50	1.50	0.00	0.00	-
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.59	1.49	1.28	1.23	1.18	1.07	1.01	7.84%
YoY %	6.71%	16.41%	4.07%	4.24%	10.28%	5.94%	-	-
Horiz. %	157.43%	147.52%	126.73%	121.78%	116.83%	105.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 77,417
RPS	15.92	18.28	18.05	11.86	11.77	19.88	22.74	-5.76%
YoY %	-12.91%	1.27%	52.19%	0.76%	-40.79%	-12.58%	-	-
Horiz. %	70.01%	80.39%	79.38%	52.15%	51.76%	87.42%	100.00%	-
EPS	0.39	0.47	0.39	0.33	0.13	0.47	0.99	-14.36%
YoY %	-17.02%	20.51%	18.18%	153.85%	-72.34%	-52.53%	-	-
Horiz. %	39.39%	47.47%	39.39%	33.33%	13.13%	47.47%	100.00%	-
DPS	0.10	0.10	0.07	0.07	0.07	0.00	0.00	-
YoY %	0.00%	42.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.86%	142.86%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.0758	0.0711	0.0611	0.0586	0.0563	0.051	0.0483	7.79%
YoY %	6.61%	16.37%	4.27%	4.09%	10.39%	5.59%	-	-
Horiz. %	156.94%	147.20%	126.50%	121.33%	116.56%	105.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.70	0.60	0.58	0.69	0.48	0.68	1.25	-
P/RPS	0.21	0.16	0.15	0.28	0.19	0.16	0.26	-3.49%
YoY %	31.25%	6.67%	-46.43%	47.37%	18.75%	-38.46%	-	-
Horiz. %	80.77%	61.54%	57.69%	107.69%	73.08%	61.54%	100.00%	-
P/EPS	8.64	6.11	7.16	9.94	17.39	6.95	6.05	6.11%
YoY %	41.41%	-14.66%	-27.97%	-42.84%	150.22%	14.88%	-	-
Horiz. %	142.81%	100.99%	118.35%	164.30%	287.44%	114.88%	100.00%	-
EY	11.57	16.37	13.97	10.06	5.75	14.38	16.53	-5.76%
YoY %	-29.32%	17.18%	38.87%	74.96%	-60.01%	-13.01%	-	-
Horiz. %	69.99%	99.03%	84.51%	60.86%	34.79%	86.99%	100.00%	-
DY	2.86	3.33	2.59	2.17	3.13	0.00	0.00	-
YoY %	-14.11%	28.57%	19.35%	-30.67%	0.00%	0.00%	-	-
Horiz. %	91.37%	106.39%	82.75%	69.33%	100.00%	-	-	-
P/NAPS	0.44	0.40	0.45	0.56	0.41	0.64	1.24	-15.84%
YoY %	10.00%	-11.11%	-19.64%	36.59%	-35.94%	-48.39%	-	-
Horiz. %	35.48%	32.26%	36.29%	45.16%	33.06%	51.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	25/08/11	12/08/10	27/08/09	21/08/08	29/08/07	-
Price	0.63	0.56	0.46	0.50	0.49	0.73	1.06	-
P/RPS	0.19	0.15	0.12	0.20	0.20	0.17	0.22	-2.41%
YoY %	26.67%	25.00%	-40.00%	0.00%	17.65%	-22.73%	-	-
Horiz. %	86.36%	68.18%	54.55%	90.91%	90.91%	77.27%	100.00%	-
P/EPS	7.78	5.70	5.68	7.20	17.75	7.46	5.13	7.18%
YoY %	36.49%	0.35%	-21.11%	-59.44%	137.94%	45.42%	-	-
Horiz. %	151.66%	111.11%	110.72%	140.35%	346.00%	145.42%	100.00%	-
EY	12.86	17.54	17.61	13.88	5.63	13.40	19.49	-6.68%
YoY %	-26.68%	-0.40%	26.87%	146.54%	-57.99%	-31.25%	-	-
Horiz. %	65.98%	89.99%	90.35%	71.22%	28.89%	68.75%	100.00%	-
DY	3.17	3.57	3.26	3.00	3.06	0.00	0.00	-
YoY %	-11.20%	9.51%	8.67%	-1.96%	0.00%	0.00%	-	-
Horiz. %	103.59%	116.67%	106.54%	98.04%	100.00%	-	-	-
P/NAPS	0.40	0.38	0.36	0.41	0.42	0.68	1.05	-14.84%
YoY %	5.26%	5.56%	-12.20%	-2.38%	-38.24%	-35.24%	-	-
Horiz. %	38.10%	36.19%	34.29%	39.05%	40.00%	64.76%	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