[PMBTECH] YoY Cumulative 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- 119.3%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 219,131 144,657 129,397 148,646 146,712 96,379 95,711 14.79%
PBT 4,489 4,480 4,313 5,366 4,200 3,659 1,460 20.57%
Tax -1,130 -1,200 -1,174 -1,560 -1,059 -972 -390 19.38%
NP 3,359 3,280 3,139 3,806 3,141 2,687 1,070 20.99%
-
NP to SH 3,359 3,280 3,139 3,807 3,141 2,687 1,070 20.99%
-
Tax Rate 25.17% 26.79% 27.22% 29.07% 25.21% 26.56% 26.71% -
Total Cost 215,772 141,377 126,258 144,840 143,571 93,692 94,641 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 1,547 775 775 775 581 580 581 17.72%
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 2.45% 2.55% 2.55% 3.30% 3.16% 2.82% 1.17% -
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 283.13 186.55 166.95 191.71 189.17 124.46 123.44 14.83%
EPS 4.34 4.23 4.05 4.91 4.05 3.47 1.38 21.03%
DPS 2.00 1.00 1.00 1.00 0.75 0.75 0.75 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 13.48 8.90 7.96 9.14 9.02 5.93 5.89 14.78%
EPS 0.21 0.20 0.19 0.23 0.19 0.17 0.07 20.08%
DPS 0.10 0.05 0.05 0.05 0.04 0.04 0.04 16.49%
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 0.33 0.47 0.42 0.31 0.31 0.55 0.39 -2.74%
P/EPS 21.31 20.80 17.28 12.22 14.32 19.88 34.78 -7.83%
EY 4.69 4.81 5.79 8.18 6.98 5.03 2.88 8.46%
DY 2.16 1.14 1.43 1.67 1.29 1.09 1.56 5.57%
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 0.32 0.60 0.38 0.29 0.24 0.40 0.40 -3.64%
P/EPS 20.74 26.24 15.56 11.41 11.36 14.41 35.51 -8.56%
EY 4.82 3.81 6.43 8.77 8.80 6.94 2.82 9.34%
DY 2.22 0.90 1.59 1.79 1.63 1.50 1.53 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