[PMBTECH] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	302,569	206,996	240,270	328,355	360,190	278,104	181,796	8.85%
YoY %	46.17%	-13.85%	-26.83%	-8.84%	29.52%	52.98%	-	-
Horiz. %	166.43%	113.86%	132.16%	180.62%	198.13%	152.98%	100.00%	-
PBT	10,126	9,046	4,853	12,773	13,736	7,233	7,620	4.85%
YoY %	11.94%	86.40%	-62.01%	-7.01%	89.91%	-5.08%	-	-
Horiz. %	132.89%	118.71%	63.69%	167.62%	180.26%	94.92%	100.00%	-
Tax	-2,229	-2,064	-549	-3,414	-3,043	-1,443	-813	18.29%
YoY %	-7.99%	-275.96%	83.92%	-12.19%	-110.88%	-77.49%	-	-
Horiz. %	274.17%	253.87%	67.53%	419.93%	374.29%	177.49%	100.00%	-
NP	7,897	6,982	4,304	9,359	10,693	5,790	6,807	2.50%
YoY %	13.11%	62.22%	-54.01%	-12.48%	84.68%	-14.94%	-	-
Horiz. %	116.01%	102.57%	63.23%	137.49%	157.09%	85.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,898	6,983	4,305	9,360	10,757	5,840	6,807	2.50%
YoY %	13.10%	62.21%	-54.01%	-12.99%	84.20%	-14.21%	-	-
Horiz. %	116.03%	102.59%	63.24%	137.51%	158.03%	85.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.01%	22.82%	11.31%	26.73%	22.15%	19.95%	10.67%	-
YoY %	-3.55%	101.77%	-57.69%	20.68%	11.03%	86.97%	-	-
Horiz. %	206.28%	213.87%	106.00%	250.52%	207.59%	186.97%	100.00%	-
Total Cost	294,672	200,014	235,966	318,996	349,497	272,314	174,989	9.06%
YoY %	47.33%	-15.24%	-26.03%	-8.73%	28.34%	55.62%	-	-
Horiz. %	168.39%	114.30%	134.85%	182.29%	199.73%	155.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,356	94,561	92,301	88,408	80,723	74,870	0	-
YoY %	8.24%	2.45%	4.40%	9.52%	7.82%	0.00%	-	-
Horiz. %	136.71%	126.30%	123.28%	118.08%	107.82%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	1,162	1,162	1,742	1,546	1,204	1,203	2,599	-12.54%
YoY %	0.00%	-33.30%	12.68%	28.41%	0.08%	-53.71%	-	-
Horiz. %	44.71%	44.71%	67.03%	59.48%	46.33%	46.29%	100.00%	-
Div Payout %	14.71%	16.65%	40.48%	16.52%	11.19%	20.60%	38.20%	-
YoY %	-11.65%	-58.87%	145.04%	47.63%	-45.68%	-46.07%	-	-
Horiz. %	38.51%	43.59%	105.97%	43.25%	29.29%	53.93%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	102,356	94,561	92,301	88,408	80,723	74,870	0	-
YoY %	8.24%	2.45%	4.40%	9.52%	7.82%	0.00%	-	-
Horiz. %	136.71%	126.30%	123.28%	118.08%	107.82%	100.00%	-	-
NOSH	77,542	77,509	77,564	77,551	77,619	79,861	79,999	-0.51%
YoY %	0.04%	-0.07%	0.02%	-0.09%	-2.81%	-0.17%	-	-
Horiz. %	96.93%	96.89%	96.96%	96.94%	97.02%	99.83%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	2.61%	3.37%	1.79%	2.85%	2.97%	2.08%	3.74%	-
YoY %	-22.55%	88.27%	-37.19%	-4.04%	42.79%	-44.39%	-	-
Horiz. %	69.79%	90.11%	47.86%	76.20%	79.41%	55.61%	100.00%	-
ROE	7.72%	7.38%	4.66%	10.59%	13.33%	7.80%	0.00%	-
YoY %	4.61%	58.37%	-56.00%	-20.56%	70.90%	0.00%	-	-
Horiz. %	98.97%	94.62%	59.74%	135.77%	170.90%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	390.20	267.06	309.77	423.40	464.05	348.23	227.25	9.42%
YoY %	46.11%	-13.79%	-26.84%	-8.76%	33.26%	53.24%	-	-
Horiz. %	171.71%	117.52%	136.31%	186.31%	204.20%	153.24%	100.00%	-
EPS	10.19	9.01	5.55	12.07	13.86	7.31	8.51	3.04%
YoY %	13.10%	62.34%	-54.02%	-12.91%	89.60%	-14.10%	-	-
Horiz. %	119.74%	105.88%	65.22%	141.83%	162.87%	85.90%	100.00%	-
DPS	1.50	1.50	2.25	2.00	1.55	1.50	3.25	-12.08%
YoY %	0.00%	-33.33%	12.50%	29.03%	3.33%	-53.85%	-	-
Horiz. %	46.15%	46.15%	69.23%	61.54%	47.69%	46.15%	100.00%	-
NAPS	1.32	1.22	1.19	1.14	1.04	0.9375	0.00	-
YoY %	8.20%	2.52%	4.39%	9.62%	10.93%	0.00%	-	-
Horiz. %	140.80%	130.13%	126.93%	121.60%	110.93%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 77,551
RPS	18.61	12.73	14.78	20.20	22.15	17.10	11.18	8.85%
YoY %	46.19%	-13.87%	-26.83%	-8.80%	29.53%	52.95%	-	-
Horiz. %	166.46%	113.86%	132.20%	180.68%	198.12%	152.95%	100.00%	-
EPS	0.49	0.43	0.26	0.58	0.66	0.36	0.42	2.60%
YoY %	13.95%	65.38%	-55.17%	-12.12%	83.33%	-14.29%	-	-
Horiz. %	116.67%	102.38%	61.90%	138.10%	157.14%	85.71%	100.00%	-
DPS	0.07	0.07	0.11	0.10	0.07	0.07	0.16	-12.86%
YoY %	0.00%	-36.36%	10.00%	42.86%	0.00%	-56.25%	-	-
Horiz. %	43.75%	43.75%	68.75%	62.50%	43.75%	43.75%	100.00%	-
NAPS	0.063	0.0582	0.0568	0.0544	0.0496	0.046	0.00	-
YoY %	8.25%	2.46%	4.41%	9.68%	7.83%	0.00%	-	-
Horiz. %	136.96%	126.52%	123.48%	118.26%	107.83%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.44	0.50	0.45	0.55	0.95	0.43	0.49	-
P/RPS	0.11	0.19	0.15	0.13	0.20	0.12	0.22	-10.90%
YoY %	-42.11%	26.67%	15.38%	-35.00%	66.67%	-45.45%	-	-
Horiz. %	50.00%	86.36%	68.18%	59.09%	90.91%	54.55%	100.00%	-
P/EPS	4.32	5.55	8.11	4.56	6.85	5.88	5.76	-4.67%
YoY %	-22.16%	-31.57%	77.85%	-33.43%	16.50%	2.08%	-	-
Horiz. %	75.00%	96.35%	140.80%	79.17%	118.92%	102.08%	100.00%	-
EY	23.15	18.02	12.33	21.94	14.59	17.01	17.36	4.91%
YoY %	28.47%	46.15%	-43.80%	50.38%	-14.23%	-2.02%	-	-
Horiz. %	133.35%	103.80%	71.03%	126.38%	84.04%	97.98%	100.00%	-
DY	3.41	3.00	4.99	3.64	1.63	3.49	6.63	-10.48%
YoY %	13.67%	-39.88%	37.09%	123.31%	-53.30%	-47.36%	-	-
Horiz. %	51.43%	45.25%	75.26%	54.90%	24.59%	52.64%	100.00%	-
P/NAPS	0.33	0.41	0.38	0.48	0.91	0.46	0.00	-
YoY %	-19.51%	7.89%	-20.83%	-47.25%	97.83%	0.00%	-	-
Horiz. %	71.74%	89.13%	82.61%	104.35%	197.83%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	27/11/08	30/11/07	22/11/06	24/11/05	-
Price	0.51	0.62	0.55	0.45	0.99	0.45	0.43	-
P/RPS	0.13	0.23	0.18	0.11	0.21	0.13	0.19	-6.12%
YoY %	-43.48%	27.78%	63.64%	-47.62%	61.54%	-31.58%	-	-
Horiz. %	68.42%	121.05%	94.74%	57.89%	110.53%	68.42%	100.00%	-
P/EPS	5.01	6.88	9.91	3.73	7.14	6.15	5.05	-0.13%
YoY %	-27.18%	-30.58%	165.68%	-47.76%	16.10%	21.78%	-	-
Horiz. %	99.21%	136.24%	196.24%	73.86%	141.39%	121.78%	100.00%	-
EY	19.97	14.53	10.09	26.82	14.00	16.25	19.79	0.15%
YoY %	37.44%	44.00%	-62.38%	91.57%	-13.85%	-17.89%	-	-
Horiz. %	100.91%	73.42%	50.99%	135.52%	70.74%	82.11%	100.00%	-
DY	2.94	2.42	4.08	4.44	1.57	3.33	7.56	-14.55%
YoY %	21.49%	-40.69%	-8.11%	182.80%	-52.85%	-55.95%	-	-
Horiz. %	38.89%	32.01%	53.97%	58.73%	20.77%	44.05%	100.00%	-
P/NAPS	0.39	0.51	0.46	0.39	0.95	0.48	0.00	-
YoY %	-23.53%	10.87%	17.95%	-58.95%	97.92%	0.00%	-	-
Horiz. %	81.25%	106.25%	95.83%	81.25%	197.92%	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