[PMBTECH] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	311,727	269,755	213,408	255,732	327,439	363,280	244,618	4.11%
YoY %	15.56%	26.40%	-16.55%	-21.90%	-9.87%	48.51%	-	-
Horiz. %	127.43%	110.28%	87.24%	104.54%	133.86%	148.51%	100.00%	-
PBT	18,089	9,767	8,994	7,412	10,649	13,006	5,950	20.33%
YoY %	85.21%	8.59%	21.34%	-30.40%	-18.12%	118.59%	-	-
Horiz. %	304.02%	164.15%	151.16%	124.57%	178.97%	218.59%	100.00%	-
Tax	-1,928	-2,119	-2,220	-774	-3,320	-2,699	-1,100	9.79%
YoY %	9.01%	4.55%	-186.82%	76.69%	-23.01%	-145.36%	-	-
Horiz. %	175.27%	192.64%	201.82%	70.36%	301.82%	245.36%	100.00%	-
NP	16,161	7,648	6,774	6,638	7,329	10,307	4,850	22.19%
YoY %	111.31%	12.90%	2.05%	-9.43%	-28.89%	112.52%	-	-
Horiz. %	333.22%	157.69%	139.67%	136.87%	151.11%	212.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,162	7,649	6,775	6,639	7,330	10,371	4,900	21.98%
YoY %	111.30%	12.90%	2.05%	-9.43%	-29.32%	111.65%	-	-
Horiz. %	329.84%	156.10%	138.27%	135.49%	149.59%	211.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.66%	21.70%	24.68%	10.44%	31.18%	20.75%	18.49%	-
YoY %	-50.88%	-12.07%	136.40%	-66.52%	50.27%	12.22%	-	-
Horiz. %	57.65%	117.36%	133.48%	56.46%	168.63%	112.22%	100.00%	-
Total Cost	295,566	262,107	206,634	249,094	320,110	352,973	239,768	3.54%
YoY %	12.77%	26.85%	-17.05%	-22.18%	-9.31%	47.21%	-	-
Horiz. %	123.27%	109.32%	86.18%	103.89%	133.51%	147.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	115,572	99,229	95,223	91,181	82,829	78,485	73,153	7.91%
YoY %	16.47%	4.21%	4.43%	10.08%	5.53%	7.29%	-	-
Horiz. %	157.99%	135.65%	130.17%	124.64%	113.23%	107.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	1,550	1,162	1,162	1,742	1,546	1,204	1,203	4.31%
YoY %	33.39%	0.00%	-33.30%	12.68%	28.41%	0.08%	-	-
Horiz. %	128.84%	96.59%	96.59%	144.80%	128.51%	100.08%	100.00%	-
Div Payout %	9.59%	15.19%	17.16%	26.25%	21.10%	11.61%	24.56%	-
YoY %	-36.87%	-11.48%	-34.63%	24.41%	81.74%	-52.73%	-	-
Horiz. %	39.05%	61.85%	69.87%	106.88%	85.91%	47.27%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	115,572	99,229	95,223	91,181	82,829	78,485	73,153	7.91%
YoY %	16.47%	4.21%	4.43%	10.08%	5.53%	7.29%	-	-
Horiz. %	157.99%	135.65%	130.17%	124.64%	113.23%	107.29%	100.00%	-
NOSH	77,565	77,522	77,417	77,272	77,410	77,708	79,879	-0.48%
YoY %	0.06%	0.14%	0.19%	-0.18%	-0.38%	-2.72%	-	-
Horiz. %	97.10%	97.05%	96.92%	96.74%	96.91%	97.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.18%	2.84%	3.17%	2.60%	2.24%	2.84%	1.98%	-
YoY %	82.39%	-10.41%	21.92%	16.07%	-21.13%	43.43%	-	-
Horiz. %	261.62%	143.43%	160.10%	131.31%	113.13%	143.43%	100.00%	-
ROE	13.98%	7.71%	7.11%	7.28%	8.85%	13.21%	6.70%	-
YoY %	81.32%	8.44%	-2.34%	-17.74%	-33.01%	97.16%	-	-
Horiz. %	208.66%	115.07%	106.12%	108.66%	132.09%	197.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	401.89	347.97	275.66	330.95	422.99	467.49	306.23	4.63%
YoY %	15.50%	26.23%	-16.71%	-21.76%	-9.52%	52.66%	-	-
Horiz. %	131.24%	113.63%	90.02%	108.07%	138.13%	152.66%	100.00%	-
EPS	20.84	9.87	8.75	8.59	9.47	13.35	6.13	22.60%
YoY %	111.14%	12.80%	1.86%	-9.29%	-29.06%	117.78%	-	-
Horiz. %	339.97%	161.01%	142.74%	140.13%	154.49%	217.78%	100.00%	-
DPS	2.00	1.50	1.50	2.26	2.00	1.55	1.50	4.90%
YoY %	33.33%	0.00%	-33.63%	13.00%	29.03%	3.33%	-	-
Horiz. %	133.33%	100.00%	100.00%	150.67%	133.33%	103.33%	100.00%	-
NAPS	1.49	1.28	1.23	1.18	1.07	1.01	0.9158	8.44%
YoY %	16.41%	4.07%	4.24%	10.28%	5.94%	10.29%	-	-
Horiz. %	162.70%	139.77%	134.31%	128.85%	116.84%	110.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 77,272
RPS	19.17	16.59	13.13	15.73	20.14	22.34	15.05	4.11%
YoY %	15.55%	26.35%	-16.53%	-21.90%	-9.85%	48.44%	-	-
Horiz. %	127.38%	110.23%	87.24%	104.52%	133.82%	148.44%	100.00%	-
EPS	0.99	0.47	0.42	0.41	0.45	0.64	0.30	21.99%
YoY %	110.64%	11.90%	2.44%	-8.89%	-29.69%	113.33%	-	-
Horiz. %	330.00%	156.67%	140.00%	136.67%	150.00%	213.33%	100.00%	-
DPS	0.10	0.07	0.07	0.11	0.10	0.07	0.07	6.11%
YoY %	42.86%	0.00%	-36.36%	10.00%	42.86%	0.00%	-	-
Horiz. %	142.86%	100.00%	100.00%	157.14%	142.86%	100.00%	100.00%	-
NAPS	0.0711	0.061	0.0586	0.0561	0.0509	0.0483	0.045	7.91%
YoY %	16.56%	4.10%	4.46%	10.22%	5.38%	7.33%	-	-
Horiz. %	158.00%	135.56%	130.22%	124.67%	113.11%	107.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.60	0.58	0.69	0.48	0.68	1.25	0.47	-
P/RPS	0.15	0.17	0.25	0.15	0.16	0.27	0.15	0.00%
YoY %	-11.76%	-32.00%	66.67%	-6.25%	-40.74%	80.00%	-	-
Horiz. %	100.00%	113.33%	166.67%	100.00%	106.67%	180.00%	100.00%	-
P/EPS	2.88	5.88	7.88	5.59	7.18	9.37	7.66	-15.03%
YoY %	-51.02%	-25.38%	40.97%	-22.14%	-23.37%	22.32%	-	-
Horiz. %	37.60%	76.76%	102.87%	72.98%	93.73%	122.32%	100.00%	-
EY	34.73	17.01	12.68	17.90	13.93	10.68	13.05	17.70%
YoY %	104.17%	34.15%	-29.16%	28.50%	30.43%	-18.16%	-	-
Horiz. %	266.13%	130.34%	97.16%	137.16%	106.74%	81.84%	100.00%	-
DY	3.33	2.59	2.17	4.70	2.94	1.24	3.19	0.71%
YoY %	28.57%	19.35%	-53.83%	59.86%	137.10%	-61.13%	-	-
Horiz. %	104.39%	81.19%	68.03%	147.34%	92.16%	38.87%	100.00%	-
P/NAPS	0.40	0.45	0.56	0.41	0.64	1.24	0.51	-3.96%
YoY %	-11.11%	-19.64%	36.59%	-35.94%	-48.39%	143.14%	-	-
Horiz. %	78.43%	88.24%	109.80%	80.39%	125.49%	243.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	25/08/11	12/08/10	27/08/09	21/08/08	29/08/07	25/08/06	-
Price	0.56	0.46	0.50	0.49	0.73	1.06	0.41	-
P/RPS	0.14	0.13	0.18	0.15	0.17	0.23	0.13	1.24%
YoY %	7.69%	-27.78%	20.00%	-11.76%	-26.09%	76.92%	-	-
Horiz. %	107.69%	100.00%	138.46%	115.38%	130.77%	176.92%	100.00%	-
P/EPS	2.69	4.66	5.71	5.70	7.71	7.94	6.68	-14.05%
YoY %	-42.27%	-18.39%	0.18%	-26.07%	-2.90%	18.86%	-	-
Horiz. %	40.27%	69.76%	85.48%	85.33%	115.42%	118.86%	100.00%	-
EY	37.21	21.45	17.50	17.53	12.97	12.59	14.96	16.38%
YoY %	73.47%	22.57%	-0.17%	35.16%	3.02%	-15.84%	-	-
Horiz. %	248.73%	143.38%	116.98%	117.18%	86.70%	84.16%	100.00%	-
DY	3.57	3.26	3.00	4.60	2.74	1.46	3.66	-0.41%
YoY %	9.51%	8.67%	-34.78%	67.88%	87.67%	-60.11%	-	-
Horiz. %	97.54%	89.07%	81.97%	125.68%	74.86%	39.89%	100.00%	-
P/NAPS	0.38	0.36	0.41	0.42	0.68	1.05	0.45	-2.77%
YoY %	5.56%	-12.20%	-2.38%	-38.24%	-35.24%	133.33%	-	-
Horiz. %	84.44%	80.00%	91.11%	93.33%	151.11%	233.33%	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