[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 9.65%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 438,262 289,314 258,794 297,292 293,424 192,758 191,422 14.79%
PBT 8,978 8,960 8,626 10,732 8,400 7,318 2,920 20.57%
Tax -2,260 -2,400 -2,348 -3,120 -2,118 -1,944 -780 19.38%
NP 6,718 6,560 6,278 7,612 6,282 5,374 2,140 20.99%
-
NP to SH 6,718 6,560 6,278 7,614 6,282 5,374 2,140 20.99%
-
Tax Rate 25.17% 26.79% 27.22% 29.07% 25.21% 26.56% 26.71% -
Total Cost 431,544 282,754 252,516 289,680 287,142 187,384 189,282 14.71%
-
Net Worth 136,991 128,718 123,234 115,528 99,271 95,245 91,492 6.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,095 1,550 1,550 1,550 1,163 1,161 1,163 17.71%
Div Payout % 46.08% 23.64% 24.69% 20.37% 18.52% 21.61% 54.35% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 136,991 128,718 123,234 115,528 99,271 95,245 91,492 6.95%
NOSH 77,396 77,541 77,506 77,535 77,555 77,435 77,536 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.53% 2.27% 2.43% 2.56% 2.14% 2.79% 1.12% -
ROE 4.90% 5.10% 5.09% 6.59% 6.33% 5.64% 2.34% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 566.26 373.11 333.90 383.43 378.34 248.93 246.88 14.83%
EPS 8.68 8.46 8.10 9.82 8.10 6.94 2.76 21.03%
DPS 4.00 2.00 2.00 2.00 1.50 1.50 1.50 17.75%
NAPS 1.77 1.66 1.59 1.49 1.28 1.23 1.18 6.98%
Adjusted Per Share Value based on latest NOSH - 77,565
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.96 17.79 15.92 18.28 18.05 11.86 11.77 14.80%
EPS 0.41 0.40 0.39 0.47 0.39 0.33 0.13 21.08%
DPS 0.19 0.10 0.10 0.10 0.07 0.07 0.07 18.09%
NAPS 0.0843 0.0792 0.0758 0.0711 0.0611 0.0586 0.0563 6.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.925 0.88 0.70 0.60 0.58 0.69 0.48 -
P/RPS 0.16 0.24 0.21 0.16 0.15 0.28 0.19 -2.82%
P/EPS 10.66 10.40 8.64 6.11 7.16 9.94 17.39 -7.82%
EY 9.38 9.61 11.57 16.37 13.97 10.06 5.75 8.49%
DY 4.32 2.27 2.86 3.33 2.59 2.17 3.13 5.51%
P/NAPS 0.52 0.53 0.44 0.40 0.45 0.56 0.41 4.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/08/15 12/08/14 28/08/13 29/08/12 25/08/11 12/08/10 27/08/09 -
Price 0.90 1.11 0.63 0.56 0.46 0.50 0.49 -
P/RPS 0.16 0.30 0.19 0.15 0.12 0.20 0.20 -3.64%
P/EPS 10.37 13.12 7.78 5.70 5.68 7.20 17.75 -8.56%
EY 9.64 7.62 12.86 17.54 17.61 13.88 5.63 9.37%
DY 4.44 1.80 3.17 3.57 3.26 3.00 3.06 6.39%
P/NAPS 0.51 0.67 0.40 0.38 0.36 0.41 0.42 3.28%

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