[PMBTECH] YoY 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- 19.3%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
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 112,097 71,677 67,860 78,273 85,311 52,583 43,215 17.20%
PBT 2,157 2,551 2,297 2,942 2,217 1,951 1,282 9.05%
Tax -538 -651 -664 -871 -527 -542 -347 7.57%
NP 1,619 1,900 1,633 2,071 1,690 1,409 935 9.57%
-
NP to SH 1,619 1,900 1,633 2,071 1,690 1,409 935 9.57%
-
Tax Rate 24.94% 25.52% 28.91% 29.61% 23.77% 27.78% 27.07% -
Total Cost 110,478 69,777 66,227 76,202 83,621 51,174 42,280 17.35%
-
Net Worth 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 774 775 773 775 581 580 579 4.95%
Div Payout % 47.85% 40.82% 47.39% 37.45% 34.40% 41.21% 61.98% -
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 137,111 128,734 123,055 115,572 99,229 95,223 91,181 7.03%
NOSH 77,464 77,551 77,393 77,565 77,522 77,417 77,272 0.04%
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 1.44% 2.65% 2.41% 2.65% 1.98% 2.68% 2.16% -
ROE 1.18% 1.48% 1.33% 1.79% 1.70% 1.48% 1.03% -
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 144.71 92.43 87.68 100.91 110.05 67.92 55.93 17.15%
EPS 2.09 2.45 2.11 2.67 2.18 1.82 1.21 9.53%
DPS 1.00 1.00 1.00 1.00 0.75 0.75 0.75 4.90%
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 5.92 3.79 3.58 4.13 4.51 2.78 2.28 17.22%
EPS 0.09 0.10 0.09 0.11 0.09 0.07 0.05 10.28%
DPS 0.04 0.04 0.04 0.04 0.03 0.03 0.03 4.90%
NAPS 0.0724 0.068 0.065 0.061 0.0524 0.0503 0.0482 7.01%
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 0.64 0.95 0.80 0.59 0.53 1.02 0.86 -4.80%
P/EPS 44.26 35.92 33.18 22.47 26.61 37.91 39.67 1.84%
EY 2.26 2.78 3.01 4.45 3.76 2.64 2.52 -1.79%
DY 1.08 1.14 1.43 1.67 1.29 1.09 1.56 -5.94%
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 0.62 1.20 0.72 0.55 0.42 0.74 0.88 -5.66%
P/EPS 43.06 45.31 29.86 20.97 21.10 27.47 40.50 1.02%
EY 2.32 2.21 3.35 4.77 4.74 3.64 2.47 -1.03%
DY 1.11 0.90 1.59 1.79 1.63 1.50 1.53 -5.20%
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