[PMBTECH] YoY TTM Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	293,769	302,569	206,996	240,270	328,355	360,190	278,104	0.91%
YoY %	-2.91%	46.17%	-13.85%	-26.83%	-8.84%	29.52%	-	-
Horiz. %	105.63%	108.80%	74.43%	86.40%	118.07%	129.52%	100.00%	-
PBT	21,933	10,126	9,046	4,853	12,773	13,736	7,233	20.28%
YoY %	116.60%	11.94%	86.40%	-62.01%	-7.01%	89.91%	-	-
Horiz. %	303.24%	140.00%	125.07%	67.10%	176.59%	189.91%	100.00%	-
Tax	-1,992	-2,229	-2,064	-549	-3,414	-3,043	-1,443	5.51%
YoY %	10.63%	-7.99%	-275.96%	83.92%	-12.19%	-110.88%	-	-
Horiz. %	138.05%	154.47%	143.04%	38.05%	236.59%	210.88%	100.00%	-
NP	19,941	7,897	6,982	4,304	9,359	10,693	5,790	22.86%
YoY %	152.51%	13.11%	62.22%	-54.01%	-12.48%	84.68%	-	-
Horiz. %	344.40%	136.39%	120.59%	74.34%	161.64%	184.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,942	7,898	6,983	4,305	9,360	10,757	5,840	22.69%
YoY %	152.49%	13.10%	62.21%	-54.01%	-12.99%	84.20%	-	-
Horiz. %	341.47%	135.24%	119.57%	73.72%	160.27%	184.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.08%	22.01%	22.82%	11.31%	26.73%	22.15%	19.95%	-
YoY %	-58.75%	-3.55%	101.77%	-57.69%	20.68%	11.03%	-	-
Horiz. %	45.51%	110.33%	114.39%	56.69%	133.98%	111.03%	100.00%	-
Total Cost	273,828	294,672	200,014	235,966	318,996	349,497	272,314	0.09%
YoY %	-7.07%	47.33%	-15.24%	-26.03%	-8.73%	28.34%	-	-
Horiz. %	100.56%	108.21%	73.45%	86.65%	117.14%	128.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	120,110	102,356	94,561	92,301	88,408	80,723	74,870	8.18%
YoY %	17.35%	8.24%	2.45%	4.40%	9.52%	7.82%	-	-
Horiz. %	160.42%	136.71%	126.30%	123.28%	118.08%	107.82%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	2,325	1,162	1,162	1,742	1,546	1,204	1,203	11.59%
YoY %	100.09%	0.00%	-33.30%	12.68%	28.41%	0.08%	-	-
Horiz. %	193.27%	96.59%	96.59%	144.80%	128.51%	100.08%	100.00%	-
Div Payout %	11.66%	14.71%	16.65%	40.48%	16.52%	11.19%	20.60%	-
YoY %	-20.73%	-11.65%	-58.87%	145.04%	47.63%	-45.68%	-	-
Horiz. %	56.60%	71.41%	80.83%	196.50%	80.19%	54.32%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	120,110	102,356	94,561	92,301	88,408	80,723	74,870	8.18%
YoY %	17.35%	8.24%	2.45%	4.40%	9.52%	7.82%	-	-
Horiz. %	160.42%	136.71%	126.30%	123.28%	118.08%	107.82%	100.00%	-
NOSH	77,490	77,542	77,509	77,564	77,551	77,619	79,861	-0.50%
YoY %	-0.07%	0.04%	-0.07%	0.02%	-0.09%	-2.81%	-	-
Horiz. %	97.03%	97.10%	97.05%	97.12%	97.11%	97.19%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	6.79%	2.61%	3.37%	1.79%	2.85%	2.97%	2.08%	-
YoY %	160.15%	-22.55%	88.27%	-37.19%	-4.04%	42.79%	-	-
Horiz. %	326.44%	125.48%	162.02%	86.06%	137.02%	142.79%	100.00%	-
ROE	16.60%	7.72%	7.38%	4.66%	10.59%	13.33%	7.80%	-
YoY %	115.03%	4.61%	58.37%	-56.00%	-20.56%	70.90%	-	-
Horiz. %	212.82%	98.97%	94.62%	59.74%	135.77%	170.90%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	379.10	390.20	267.06	309.77	423.40	464.05	348.23	1.42%
YoY %	-2.84%	46.11%	-13.79%	-26.84%	-8.76%	33.26%	-	-
Horiz. %	108.86%	112.05%	76.69%	88.96%	121.59%	133.26%	100.00%	-
EPS	25.73	10.19	9.01	5.55	12.07	13.86	7.31	23.31%
YoY %	152.50%	13.10%	62.34%	-54.02%	-12.91%	89.60%	-	-
Horiz. %	351.98%	139.40%	123.26%	75.92%	165.12%	189.60%	100.00%	-
DPS	3.00	1.50	1.50	2.25	2.00	1.55	1.50	12.23%
YoY %	100.00%	0.00%	-33.33%	12.50%	29.03%	3.33%	-	-
Horiz. %	200.00%	100.00%	100.00%	150.00%	133.33%	103.33%	100.00%	-
NAPS	1.55	1.32	1.22	1.19	1.14	1.04	0.9375	8.73%
YoY %	17.42%	8.20%	2.52%	4.39%	9.62%	10.93%	-	-
Horiz. %	165.33%	140.80%	130.13%	126.93%	121.60%	110.93%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 77,564
RPS	18.07	18.61	12.73	14.78	20.20	22.15	17.10	0.92%
YoY %	-2.90%	46.19%	-13.87%	-26.83%	-8.80%	29.53%	-	-
Horiz. %	105.67%	108.83%	74.44%	86.43%	118.13%	129.53%	100.00%	-
EPS	1.23	0.49	0.43	0.26	0.58	0.66	0.36	22.70%
YoY %	151.02%	13.95%	65.38%	-55.17%	-12.12%	83.33%	-	-
Horiz. %	341.67%	136.11%	119.44%	72.22%	161.11%	183.33%	100.00%	-
DPS	0.14	0.07	0.07	0.11	0.10	0.07	0.07	12.23%
YoY %	100.00%	0.00%	-36.36%	10.00%	42.86%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	157.14%	142.86%	100.00%	100.00%	-
NAPS	0.0739	0.063	0.0582	0.0568	0.0544	0.0496	0.046	8.21%
YoY %	17.30%	8.25%	2.46%	4.41%	9.68%	7.83%	-	-
Horiz. %	160.65%	136.96%	126.52%	123.48%	118.26%	107.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.51	0.44	0.50	0.45	0.55	0.95	0.43	-
P/RPS	0.13	0.11	0.19	0.15	0.13	0.20	0.12	1.34%
YoY %	18.18%	-42.11%	26.67%	15.38%	-35.00%	66.67%	-	-
Horiz. %	108.33%	91.67%	158.33%	125.00%	108.33%	166.67%	100.00%	-
P/EPS	1.98	4.32	5.55	8.11	4.56	6.85	5.88	-16.57%
YoY %	-54.17%	-22.16%	-31.57%	77.85%	-33.43%	16.50%	-	-
Horiz. %	33.67%	73.47%	94.39%	137.93%	77.55%	116.50%	100.00%	-
EY	50.46	23.15	18.02	12.33	21.94	14.59	17.01	19.84%
YoY %	117.97%	28.47%	46.15%	-43.80%	50.38%	-14.23%	-	-
Horiz. %	296.65%	136.10%	105.94%	72.49%	128.98%	85.77%	100.00%	-
DY	5.88	3.41	3.00	4.99	3.64	1.63	3.49	9.07%
YoY %	72.43%	13.67%	-39.88%	37.09%	123.31%	-53.30%	-	-
Horiz. %	168.48%	97.71%	85.96%	142.98%	104.30%	46.70%	100.00%	-
P/NAPS	0.33	0.33	0.41	0.38	0.48	0.91	0.46	-5.38%
YoY %	0.00%	-19.51%	7.89%	-20.83%	-47.25%	97.83%	-	-
Horiz. %	71.74%	71.74%	89.13%	82.61%	104.35%	197.83%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	23/11/11	29/11/10	24/11/09	27/11/08	30/11/07	22/11/06	-
Price	0.55	0.51	0.62	0.55	0.45	0.99	0.45	-
P/RPS	0.15	0.13	0.23	0.18	0.11	0.21	0.13	2.41%
YoY %	15.38%	-43.48%	27.78%	63.64%	-47.62%	61.54%	-	-
Horiz. %	115.38%	100.00%	176.92%	138.46%	84.62%	161.54%	100.00%	-
P/EPS	2.14	5.01	6.88	9.91	3.73	7.14	6.15	-16.11%
YoY %	-57.29%	-27.18%	-30.58%	165.68%	-47.76%	16.10%	-	-
Horiz. %	34.80%	81.46%	111.87%	161.14%	60.65%	116.10%	100.00%	-
EY	46.79	19.97	14.53	10.09	26.82	14.00	16.25	19.25%
YoY %	134.30%	37.44%	44.00%	-62.38%	91.57%	-13.85%	-	-
Horiz. %	287.94%	122.89%	89.42%	62.09%	165.05%	86.15%	100.00%	-
DY	5.45	2.94	2.42	4.08	4.44	1.57	3.33	8.54%
YoY %	85.37%	21.49%	-40.69%	-8.11%	182.80%	-52.85%	-	-
Horiz. %	163.66%	88.29%	72.67%	122.52%	133.33%	47.15%	100.00%	-
P/NAPS	0.35	0.39	0.51	0.46	0.39	0.95	0.48	-5.12%
YoY %	-10.26%	-23.53%	10.87%	17.95%	-58.95%	97.92%	-	-
Horiz. %	72.92%	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