[PMBTECH] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	71,677	67,860	78,273	85,311	52,583	43,215	88,751	-3.49%
YoY %	5.62%	-13.30%	-8.25%	62.24%	21.68%	-51.31%	-	-
Horiz. %	80.76%	76.46%	88.19%	96.12%	59.25%	48.69%	100.00%	-
PBT	2,551	2,297	2,942	2,217	1,951	1,282	2,739	-1.17%
YoY %	11.06%	-21.92%	32.70%	13.63%	52.18%	-53.19%	-	-
Horiz. %	93.14%	83.86%	107.41%	80.94%	71.23%	46.81%	100.00%	-
Tax	-651	-664	-871	-527	-542	-347	-796	-3.29%
YoY %	1.96%	23.77%	-65.28%	2.77%	-56.20%	56.41%	-	-
Horiz. %	81.78%	83.42%	109.42%	66.21%	68.09%	43.59%	100.00%	-
NP	1,900	1,633	2,071	1,690	1,409	935	1,943	-0.37%
YoY %	16.35%	-21.15%	22.54%	19.94%	50.70%	-51.88%	-	-
Horiz. %	97.79%	84.05%	106.59%	86.98%	72.52%	48.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,900	1,633	2,071	1,690	1,409	935	1,943	-0.37%
YoY %	16.35%	-21.15%	22.54%	19.94%	50.70%	-51.88%	-	-
Horiz. %	97.79%	84.05%	106.59%	86.98%	72.52%	48.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	28.91%	29.61%	23.77%	27.78%	27.07%	29.06%	-
YoY %	-11.73%	-2.36%	24.57%	-14.43%	2.62%	-6.85%	-	-
Horiz. %	87.82%	99.48%	101.89%	81.80%	95.60%	93.15%	100.00%	-
Total Cost	69,777	66,227	76,202	83,621	51,174	42,280	86,808	-3.57%
YoY %	5.36%	-13.09%	-8.87%	63.41%	21.04%	-51.29%	-	-
Horiz. %	80.38%	76.29%	87.78%	96.33%	58.95%	48.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,734	123,055	115,572	99,229	95,223	91,181	82,829	7.62%
YoY %	4.62%	6.47%	16.47%	4.21%	4.43%	10.08%	-	-
Horiz. %	155.42%	148.57%	139.53%	119.80%	114.96%	110.08%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	775	773	775	581	580	579	-	-
YoY %	0.26%	-0.26%	33.39%	0.17%	0.17%	0.00%	-	-
Horiz. %	133.85%	133.51%	133.85%	100.35%	100.17%	100.00%	-	-
Div Payout %	40.82%	47.39%	37.45%	34.40%	41.21%	61.98%	-	-
YoY %	-13.86%	26.54%	8.87%	-16.53%	-33.51%	0.00%	-	-
Horiz. %	65.86%	76.46%	60.42%	55.50%	66.49%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	128,734	123,055	115,572	99,229	95,223	91,181	82,829	7.62%
YoY %	4.62%	6.47%	16.47%	4.21%	4.43%	10.08%	-	-
Horiz. %	155.42%	148.57%	139.53%	119.80%	114.96%	110.08%	100.00%	-
NOSH	77,551	77,393	77,565	77,522	77,417	77,272	77,410	0.03%
YoY %	0.20%	-0.22%	0.06%	0.14%	0.19%	-0.18%	-	-
Horiz. %	100.18%	99.98%	100.20%	100.14%	100.01%	99.82%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	2.65%	2.41%	2.65%	1.98%	2.68%	2.16%	2.19%	-
YoY %	9.96%	-9.06%	33.84%	-26.12%	24.07%	-1.37%	-	-
Horiz. %	121.00%	110.05%	121.00%	90.41%	122.37%	98.63%	100.00%	-
ROE	1.48%	1.33%	1.79%	1.70%	1.48%	1.03%	2.35%	-
YoY %	11.28%	-25.70%	5.29%	14.86%	43.69%	-56.17%	-	-
Horiz. %	62.98%	56.60%	76.17%	72.34%	62.98%	43.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	92.43	87.68	100.91	110.05	67.92	55.93	114.65	-3.52%
YoY %	5.42%	-13.11%	-8.31%	62.03%	21.44%	-51.22%	-	-
Horiz. %	80.62%	76.48%	88.02%	95.99%	59.24%	48.78%	100.00%	-
EPS	2.45	2.11	2.67	2.18	1.82	1.21	2.51	-0.40%
YoY %	16.11%	-20.97%	22.48%	19.78%	50.41%	-51.79%	-	-
Horiz. %	97.61%	84.06%	106.37%	86.85%	72.51%	48.21%	100.00%	-
DPS	1.00	1.00	1.00	0.75	0.75	0.75	0.00	-
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-	-
NAPS	1.66	1.59	1.49	1.28	1.23	1.18	1.07	7.59%
YoY %	4.40%	6.71%	16.41%	4.07%	4.24%	10.28%	-	-
Horiz. %	155.14%	148.60%	139.25%	119.63%	114.95%	110.28%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 77,522
RPS	4.41	4.17	4.81	5.25	3.23	2.66	5.46	-3.49%
YoY %	5.76%	-13.31%	-8.38%	62.54%	21.43%	-51.28%	-	-
Horiz. %	80.77%	76.37%	88.10%	96.15%	59.16%	48.72%	100.00%	-
EPS	0.12	0.10	0.13	0.10	0.09	0.06	0.12	0.00%
YoY %	20.00%	-23.08%	30.00%	11.11%	50.00%	-50.00%	-	-
Horiz. %	100.00%	83.33%	108.33%	83.33%	75.00%	50.00%	100.00%	-
DPS	0.05	0.05	0.05	0.04	0.04	0.04	0.00	-
YoY %	0.00%	0.00%	25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.0792	0.0757	0.0711	0.061	0.0586	0.0561	0.0509	7.64%
YoY %	4.62%	6.47%	16.56%	4.10%	4.46%	10.22%	-	-
Horiz. %	155.60%	148.72%	139.69%	119.84%	115.13%	110.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.88	0.70	0.60	0.58	0.69	0.48	0.68	-
P/RPS	0.95	0.80	0.59	0.53	1.02	0.86	0.59	8.25%
YoY %	18.75%	35.59%	11.32%	-48.04%	18.60%	45.76%	-	-
Horiz. %	161.02%	135.59%	100.00%	89.83%	172.88%	145.76%	100.00%	-
P/EPS	35.92	33.18	22.47	26.61	37.91	39.67	27.09	4.81%
YoY %	8.26%	47.66%	-15.56%	-29.81%	-4.44%	46.44%	-	-
Horiz. %	132.60%	122.48%	82.95%	98.23%	139.94%	146.44%	100.00%	-
EY	2.78	3.01	4.45	3.76	2.64	2.52	3.69	-4.60%
YoY %	-7.64%	-32.36%	18.35%	42.42%	4.76%	-31.71%	-	-
Horiz. %	75.34%	81.57%	120.60%	101.90%	71.54%	68.29%	100.00%	-
DY	1.14	1.43	1.67	1.29	1.09	1.56	0.00	-
YoY %	-20.28%	-14.37%	29.46%	18.35%	-30.13%	0.00%	-	-
Horiz. %	73.08%	91.67%	107.05%	82.69%	69.87%	100.00%	-	-
P/NAPS	0.53	0.44	0.40	0.45	0.56	0.41	0.64	-3.09%
YoY %	20.45%	10.00%	-11.11%	-19.64%	36.59%	-35.94%	-	-
Horiz. %	82.81%	68.75%	62.50%	70.31%	87.50%	64.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	12/08/14	28/08/13	29/08/12	25/08/11	12/08/10	27/08/09	21/08/08	-
Price	1.11	0.63	0.56	0.46	0.50	0.49	0.73	-
P/RPS	1.20	0.72	0.55	0.42	0.74	0.88	0.64	11.03%
YoY %	66.67%	30.91%	30.95%	-43.24%	-15.91%	37.50%	-	-
Horiz. %	187.50%	112.50%	85.94%	65.62%	115.62%	137.50%	100.00%	-
P/EPS	45.31	29.86	20.97	21.10	27.47	40.50	29.08	7.66%
YoY %	51.74%	42.39%	-0.62%	-23.19%	-32.17%	39.27%	-	-
Horiz. %	155.81%	102.68%	72.11%	72.56%	94.46%	139.27%	100.00%	-
EY	2.21	3.35	4.77	4.74	3.64	2.47	3.44	-7.10%
YoY %	-34.03%	-29.77%	0.63%	30.22%	47.37%	-28.20%	-	-
Horiz. %	64.24%	97.38%	138.66%	137.79%	105.81%	71.80%	100.00%	-
DY	0.90	1.59	1.79	1.63	1.50	1.53	0.00	-
YoY %	-43.40%	-11.17%	9.82%	8.67%	-1.96%	0.00%	-	-
Horiz. %	58.82%	103.92%	116.99%	106.54%	98.04%	100.00%	-	-
P/NAPS	0.67	0.40	0.38	0.36	0.41	0.42	0.68	-0.24%
YoY %	67.50%	5.26%	5.56%	-12.20%	-2.38%	-38.24%	-	-
Horiz. %	98.53%	58.82%	55.88%	52.94%	60.29%	61.76%	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