[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 15.09%
YoY- -45.03%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 338,558 461,176 315,914 274,774 292,589 313,954 203,092 8.88%
PBT 12,774 10,760 9,560 9,714 16,388 9,708 8,508 7.00%
Tax -3,368 -2,689 -2,666 -2,489 -3,244 -2,490 -2,228 7.12%
NP 9,406 8,070 6,893 7,225 13,144 7,217 6,280 6.95%
-
NP to SH 9,406 8,070 6,893 7,225 13,145 7,217 6,280 6.95%
-
Tax Rate 26.37% 24.99% 27.89% 25.62% 19.79% 25.65% 26.19% -
Total Cost 329,152 453,105 309,021 267,549 279,445 306,737 196,812 8.94%
-
Net Worth 147,986 144,930 130,218 124,815 120,137 102,219 94,509 7.75%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,099 3,100 2,066 2,067 2,066 774 774 25.98%
Div Payout % 32.95% 38.41% 29.99% 28.61% 15.72% 10.73% 12.34% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 147,986 144,930 130,218 124,815 120,137 102,219 94,509 7.75%
NOSH 80,000 77,503 77,511 77,525 77,507 77,439 77,467 0.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.78% 1.75% 2.18% 2.63% 4.49% 2.30% 3.09% -
ROE 6.36% 5.57% 5.29% 5.79% 10.94% 7.06% 6.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 436.96 595.04 407.57 354.43 377.50 405.42 262.17 8.87%
EPS 12.15 10.41 8.89 9.32 16.96 9.32 8.11 6.96%
DPS 4.00 4.00 2.67 2.67 2.67 1.00 1.00 25.96%
NAPS 1.91 1.87 1.68 1.61 1.55 1.32 1.22 7.74%
Adjusted Per Share Value based on latest NOSH - 77,551
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.82 28.36 19.43 16.90 18.00 19.31 12.49 8.88%
EPS 0.58 0.50 0.42 0.44 0.81 0.44 0.39 6.83%
DPS 0.19 0.19 0.13 0.13 0.13 0.05 0.05 24.89%
NAPS 0.091 0.0891 0.0801 0.0768 0.0739 0.0629 0.0581 7.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.35 0.955 1.43 0.70 0.51 0.44 0.50 -
P/RPS 0.31 0.16 0.35 0.20 0.14 0.11 0.19 8.49%
P/EPS 11.12 9.17 16.08 7.51 3.01 4.72 6.17 10.30%
EY 8.99 10.90 6.22 13.31 33.25 21.18 16.21 -9.34%
DY 2.96 4.19 1.86 3.81 5.23 2.27 2.00 6.74%
P/NAPS 0.71 0.51 0.85 0.43 0.33 0.33 0.41 9.57%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 26/11/15 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 -
Price 1.47 0.95 1.34 0.67 0.55 0.51 0.62 -
P/RPS 0.34 0.16 0.33 0.19 0.15 0.13 0.24 5.97%
P/EPS 12.11 9.12 15.07 7.19 3.24 5.47 7.65 7.94%
EY 8.26 10.96 6.64 13.91 30.84 18.27 13.08 -7.36%
DY 2.72 4.21 1.99 3.98 4.85 1.96 1.61 9.12%
P/NAPS 0.77 0.51 0.80 0.42 0.35 0.39 0.51 7.10%

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