[PMBTECH] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	403,044	297,143	265,456	311,727	269,755	213,408	255,732	7.87%
YoY %	35.64%	11.94%	-14.84%	15.56%	26.40%	-16.55%	-	-
Horiz. %	157.60%	116.19%	103.80%	121.90%	105.48%	83.45%	100.00%	-
PBT	9,146	10,652	11,403	18,089	9,767	8,994	7,412	3.56%
YoY %	-14.14%	-6.59%	-36.96%	85.21%	8.59%	21.34%	-	-
Horiz. %	123.39%	143.71%	153.85%	244.05%	131.77%	121.34%	100.00%	-
Tax	-2,465	-2,956	-1,925	-1,928	-2,119	-2,220	-774	21.28%
YoY %	16.61%	-53.56%	0.16%	9.01%	4.55%	-186.82%	-	-
Horiz. %	318.48%	381.91%	248.71%	249.10%	273.77%	286.82%	100.00%	-
NP	6,681	7,696	9,478	16,161	7,648	6,774	6,638	0.10%
YoY %	-13.19%	-18.80%	-41.35%	111.31%	12.90%	2.05%	-	-
Horiz. %	100.65%	115.94%	142.78%	243.46%	115.22%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,681	7,696	9,477	16,162	7,649	6,775	6,639	0.10%
YoY %	-13.19%	-18.79%	-41.36%	111.30%	12.90%	2.05%	-	-
Horiz. %	100.63%	115.92%	142.75%	243.44%	115.21%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.95%	27.75%	16.88%	10.66%	21.70%	24.68%	10.44%	-
YoY %	-2.88%	64.40%	58.35%	-50.88%	-12.07%	136.40%	-	-
Horiz. %	258.14%	265.80%	161.69%	102.11%	207.85%	236.40%	100.00%	-
Total Cost	396,363	289,447	255,978	295,566	262,107	206,634	249,094	8.04%
YoY %	36.94%	13.07%	-13.39%	12.77%	26.85%	-17.05%	-	-
Horiz. %	159.12%	116.20%	102.76%	118.66%	105.22%	82.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,111	128,734	123,055	115,572	99,229	95,223	91,181	7.03%
YoY %	6.51%	4.62%	6.47%	16.47%	4.21%	4.43%	-	-
Horiz. %	150.37%	141.19%	134.96%	126.75%	108.83%	104.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	3,096	2,324	2,321	1,550	1,162	1,162	1,742	10.05%
YoY %	33.22%	0.13%	49.74%	33.39%	0.00%	-33.30%	-	-
Horiz. %	177.73%	133.41%	133.24%	88.98%	66.70%	66.70%	100.00%	-
Div Payout %	46.35%	30.21%	24.50%	9.59%	15.19%	17.16%	26.25%	-
YoY %	53.43%	23.31%	155.47%	-36.87%	-11.48%	-34.63%	-	-
Horiz. %	176.57%	115.09%	93.33%	36.53%	57.87%	65.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	137,111	128,734	123,055	115,572	99,229	95,223	91,181	7.03%
YoY %	6.51%	4.62%	6.47%	16.47%	4.21%	4.43%	-	-
Horiz. %	150.37%	141.19%	134.96%	126.75%	108.83%	104.43%	100.00%	-
NOSH	77,464	77,551	77,393	77,565	77,522	77,417	77,272	0.04%
YoY %	-0.11%	0.20%	-0.22%	0.06%	0.14%	0.19%	-	-
Horiz. %	100.25%	100.36%	100.16%	100.38%	100.32%	100.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.66%	2.59%	3.57%	5.18%	2.84%	3.17%	2.60%	-
YoY %	-35.91%	-27.45%	-31.08%	82.39%	-10.41%	21.92%	-	-
Horiz. %	63.85%	99.62%	137.31%	199.23%	109.23%	121.92%	100.00%	-
ROE	4.87%	5.98%	7.70%	13.98%	7.71%	7.11%	7.28%	-
YoY %	-18.56%	-22.34%	-44.92%	81.32%	8.44%	-2.34%	-	-
Horiz. %	66.90%	82.14%	105.77%	192.03%	105.91%	97.66%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	520.30	383.16	343.00	401.89	347.97	275.66	330.95	7.82%
YoY %	35.79%	11.71%	-14.65%	15.50%	26.23%	-16.71%	-	-
Horiz. %	157.21%	115.78%	103.64%	121.44%	105.14%	83.29%	100.00%	-
EPS	8.62	9.92	12.25	20.84	9.87	8.75	8.59	0.05%
YoY %	-13.10%	-19.02%	-41.22%	111.14%	12.80%	1.86%	-	-
Horiz. %	100.35%	115.48%	142.61%	242.61%	114.90%	101.86%	100.00%	-
DPS	4.00	3.00	3.00	2.00	1.50	1.50	2.26	9.97%
YoY %	33.33%	0.00%	50.00%	33.33%	0.00%	-33.63%	-	-
Horiz. %	176.99%	132.74%	132.74%	88.50%	66.37%	66.37%	100.00%	-
NAPS	1.77	1.66	1.59	1.49	1.28	1.23	1.18	6.98%
YoY %	6.63%	4.40%	6.71%	16.41%	4.07%	4.24%	-	-
Horiz. %	150.00%	140.68%	134.75%	126.27%	108.47%	104.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 77,565
RPS	24.79	18.28	16.33	19.17	16.59	13.13	15.73	7.87%
YoY %	35.61%	11.94%	-14.81%	15.55%	26.35%	-16.53%	-	-
Horiz. %	157.60%	116.21%	103.81%	121.87%	105.47%	83.47%	100.00%	-
EPS	0.41	0.47	0.58	0.99	0.47	0.42	0.41	0.00%
YoY %	-12.77%	-18.97%	-41.41%	110.64%	11.90%	2.44%	-	-
Horiz. %	100.00%	114.63%	141.46%	241.46%	114.63%	102.44%	100.00%	-
DPS	0.19	0.14	0.14	0.10	0.07	0.07	0.11	9.53%
YoY %	35.71%	0.00%	40.00%	42.86%	0.00%	-36.36%	-	-
Horiz. %	172.73%	127.27%	127.27%	90.91%	63.64%	63.64%	100.00%	-
NAPS	0.0843	0.0792	0.0757	0.0711	0.061	0.0586	0.0561	7.01%
YoY %	6.44%	4.62%	6.47%	16.56%	4.10%	4.46%	-	-
Horiz. %	150.27%	141.18%	134.94%	126.74%	108.73%	104.46%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.18	0.23	0.20	0.15	0.17	0.25	0.15	3.08%
YoY %	-21.74%	15.00%	33.33%	-11.76%	-32.00%	66.67%	-	-
Horiz. %	120.00%	153.33%	133.33%	100.00%	113.33%	166.67%	100.00%	-
P/EPS	10.73	8.87	5.72	2.88	5.88	7.88	5.59	11.47%
YoY %	20.97%	55.07%	98.61%	-51.02%	-25.38%	40.97%	-	-
Horiz. %	191.95%	158.68%	102.33%	51.52%	105.19%	140.97%	100.00%	-
EY	9.32	11.28	17.49	34.73	17.01	12.68	17.90	-10.30%
YoY %	-17.38%	-35.51%	-49.64%	104.17%	34.15%	-29.16%	-	-
Horiz. %	52.07%	63.02%	97.71%	194.02%	95.03%	70.84%	100.00%	-
DY	4.32	3.41	4.29	3.33	2.59	2.17	4.70	-1.39%
YoY %	26.69%	-20.51%	28.83%	28.57%	19.35%	-53.83%	-	-
Horiz. %	91.91%	72.55%	91.28%	70.85%	55.11%	46.17%	100.00%	-
P/NAPS	0.52	0.53	0.44	0.40	0.45	0.56	0.41	4.03%
YoY %	-1.89%	20.45%	10.00%	-11.11%	-19.64%	36.59%	-	-
Horiz. %	126.83%	129.27%	107.32%	97.56%	109.76%	136.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
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	0.17	0.29	0.18	0.14	0.13	0.18	0.15	2.10%
YoY %	-41.38%	61.11%	28.57%	7.69%	-27.78%	20.00%	-	-
Horiz. %	113.33%	193.33%	120.00%	93.33%	86.67%	120.00%	100.00%	-
P/EPS	10.44	11.19	5.14	2.69	4.66	5.71	5.70	10.60%
YoY %	-6.70%	117.70%	91.08%	-42.27%	-18.39%	0.18%	-	-
Horiz. %	183.16%	196.32%	90.18%	47.19%	81.75%	100.18%	100.00%	-
EY	9.58	8.94	19.44	37.21	21.45	17.50	17.53	-9.57%
YoY %	7.16%	-54.01%	-47.76%	73.47%	22.57%	-0.17%	-	-
Horiz. %	54.65%	51.00%	110.90%	212.26%	122.36%	99.83%	100.00%	-
DY	4.44	2.70	4.76	3.57	3.26	3.00	4.60	-0.58%
YoY %	64.44%	-43.28%	33.33%	9.51%	8.67%	-34.78%	-	-
Horiz. %	96.52%	58.70%	103.48%	77.61%	70.87%	65.22%	100.00%	-
P/NAPS	0.51	0.67	0.40	0.38	0.36	0.41	0.42	3.28%
YoY %	-23.88%	67.50%	5.26%	5.56%	-12.20%	-2.38%	-	-
Horiz. %	121.43%	159.52%	95.24%	90.48%	85.71%	97.62%	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