Highlights

[PMBTECH] QoQ Quarter Result on 2009-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     94.12%    YoY -     -56.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 52,583 43,796 54,677 62,352 43,215 52,496 82,207 -25.82%
  QoQ % 20.06% -19.90% -12.31% 44.28% -17.68% -36.14% -
  Horiz. % 63.96% 53.28% 66.51% 75.85% 52.57% 63.86% 100.00%
PBT 1,951 1,708 2,665 2,670 1,282 179 722 94.36%
  QoQ % 14.23% -35.91% -0.19% 108.27% 616.20% -75.21% -
  Horiz. % 270.22% 236.57% 369.11% 369.81% 177.56% 24.79% 100.00%
Tax -542 -430 -393 -855 -347 -43 696 -
  QoQ % -26.05% -9.41% 54.04% -146.40% -706.98% -106.18% -
  Horiz. % -77.87% -61.78% -56.47% -122.84% -49.86% -6.18% 100.00%
NP 1,409 1,278 2,272 1,815 935 136 1,418 -0.42%
  QoQ % 10.25% -43.75% 25.18% 94.12% 587.50% -90.41% -
  Horiz. % 99.37% 90.13% 160.23% 128.00% 65.94% 9.59% 100.00%
NP to SH 1,409 1,278 2,273 1,815 935 136 1,419 -0.47%
  QoQ % 10.25% -43.77% 25.23% 94.12% 587.50% -90.42% -
  Horiz. % 99.30% 90.06% 160.18% 127.91% 65.89% 9.58% 100.00%
Tax Rate 27.78 % 25.18 % 14.75 % 32.02 % 27.07 % 24.02 % -96.40 % -
  QoQ % 10.33% 70.71% -53.94% 18.29% 12.70% 124.92% -
  Horiz. % -28.82% -26.12% -15.30% -33.22% -28.08% -24.92% 100.00%
Total Cost 51,174 42,518 52,405 60,537 42,280 52,360 80,789 -26.31%
  QoQ % 20.36% -18.87% -13.43% 43.18% -19.25% -35.19% -
  Horiz. % 63.34% 52.63% 64.87% 74.93% 52.33% 64.81% 100.00%
Net Worth 95,223 93,720 93,867 92,301 91,181 89,911 90,722 3.29%
  QoQ % 1.60% -0.16% 1.70% 1.23% 1.41% -0.89% -
  Horiz. % 104.96% 103.30% 103.47% 101.74% 100.51% 99.11% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 580 - 581 - 579 - 1,163 -37.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.92% 0.00% 50.02% 0.00% 49.83% 0.00% 100.00%
Div Payout % 41.21 % - % 25.60 % - % 61.98 % - % 81.97 % -36.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.27% 0.00% 31.23% 0.00% 75.61% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 95,223 93,720 93,867 92,301 91,181 89,911 90,722 3.29%
  QoQ % 1.60% -0.16% 1.70% 1.23% 1.41% -0.89% -
  Horiz. % 104.96% 103.30% 103.47% 101.74% 100.51% 99.11% 100.00%
NOSH 77,417 77,454 77,576 77,564 77,272 75,555 77,540 -0.11%
  QoQ % -0.05% -0.16% 0.02% 0.38% 2.27% -2.56% -
  Horiz. % 99.84% 99.89% 100.05% 100.03% 99.65% 97.44% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.68 % 2.92 % 4.16 % 2.91 % 2.16 % 0.26 % 1.72 % 34.51%
  QoQ % -8.22% -29.81% 42.96% 34.72% 730.77% -84.88% -
  Horiz. % 155.81% 169.77% 241.86% 169.19% 125.58% 15.12% 100.00%
ROE 1.48 % 1.36 % 2.42 % 1.97 % 1.03 % 0.15 % 1.56 % -3.46%
  QoQ % 8.82% -43.80% 22.84% 91.26% 586.67% -90.38% -
  Horiz. % 94.87% 87.18% 155.13% 126.28% 66.03% 9.62% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.92 56.54 70.48 80.39 55.93 69.48 106.02 -25.75%
  QoQ % 20.13% -19.78% -12.33% 43.73% -19.50% -34.47% -
  Horiz. % 64.06% 53.33% 66.48% 75.83% 52.75% 65.53% 100.00%
EPS 1.82 1.65 2.93 2.34 1.21 0.18 1.83 -0.37%
  QoQ % 10.30% -43.69% 25.21% 93.39% 572.22% -90.16% -
  Horiz. % 99.45% 90.16% 160.11% 127.87% 66.12% 9.84% 100.00%
DPS 0.75 0.00 0.75 0.00 0.75 0.00 1.50 -37.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 50.00% 0.00% 50.00% 0.00% 100.00%
NAPS 1.2300 1.2100 1.2100 1.1900 1.1800 1.1900 1.1700 3.40%
  QoQ % 1.65% 0.00% 1.68% 0.85% -0.84% 1.71% -
  Horiz. % 105.13% 103.42% 103.42% 101.71% 100.85% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.09 20.90 26.09 29.75 20.62 25.05 39.22 -25.82%
  QoQ % 20.05% -19.89% -12.30% 44.28% -17.68% -36.13% -
  Horiz. % 63.97% 53.29% 66.52% 75.85% 52.58% 63.87% 100.00%
EPS 0.67 0.61 1.08 0.87 0.45 0.06 0.68 -0.99%
  QoQ % 9.84% -43.52% 24.14% 93.33% 650.00% -91.18% -
  Horiz. % 98.53% 89.71% 158.82% 127.94% 66.18% 8.82% 100.00%
DPS 0.28 0.00 0.28 0.00 0.28 0.00 0.55 -36.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.91% 0.00% 50.91% 0.00% 50.91% 0.00% 100.00%
NAPS 0.4543 0.4471 0.4479 0.4404 0.4350 0.4290 0.4328 3.29%
  QoQ % 1.61% -0.18% 1.70% 1.24% 1.40% -0.88% -
  Horiz. % 104.97% 103.30% 103.49% 101.76% 100.51% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.6900 0.4500 0.5500 0.4500 0.4800 0.4400 0.4100 -
P/RPS 1.02 0.80 0.78 0.56 0.86 0.63 0.39 90.16%
  QoQ % 27.50% 2.56% 39.29% -34.88% 36.51% 61.54% -
  Horiz. % 261.54% 205.13% 200.00% 143.59% 220.51% 161.54% 100.00%
P/EPS 37.91 27.27 18.77 19.23 39.67 244.44 22.40 42.15%
  QoQ % 39.02% 45.29% -2.39% -51.53% -83.77% 991.25% -
  Horiz. % 169.24% 121.74% 83.79% 85.85% 177.10% 1,091.25% 100.00%
EY 2.64 3.67 5.33 5.20 2.52 0.41 4.46 -29.57%
  QoQ % -28.07% -31.14% 2.50% 106.35% 514.63% -90.81% -
  Horiz. % 59.19% 82.29% 119.51% 116.59% 56.50% 9.19% 100.00%
DY 1.09 0.00 1.36 0.00 1.56 0.00 3.66 -55.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.78% 0.00% 37.16% 0.00% 42.62% 0.00% 100.00%
P/NAPS 0.56 0.37 0.45 0.38 0.41 0.37 0.35 36.92%
  QoQ % 51.35% -17.78% 18.42% -7.32% 10.81% 5.71% -
  Horiz. % 160.00% 105.71% 128.57% 108.57% 117.14% 105.71% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.5000 0.4500 0.4500 0.5500 0.4900 0.4500 0.4500 -
P/RPS 0.74 0.80 0.64 0.68 0.88 0.65 0.42 46.03%
  QoQ % -7.50% 25.00% -5.88% -22.73% 35.38% 54.76% -
  Horiz. % 176.19% 190.48% 152.38% 161.90% 209.52% 154.76% 100.00%
P/EPS 27.47 27.27 15.36 23.50 40.50 250.00 24.59 7.68%
  QoQ % 0.73% 77.54% -34.64% -41.98% -83.80% 916.67% -
  Horiz. % 111.71% 110.90% 62.46% 95.57% 164.70% 1,016.67% 100.00%
EY 3.64 3.67 6.51 4.25 2.47 0.40 4.07 -7.19%
  QoQ % -0.82% -43.63% 53.18% 72.06% 517.50% -90.17% -
  Horiz. % 89.43% 90.17% 159.95% 104.42% 60.69% 9.83% 100.00%
DY 1.50 0.00 1.67 0.00 1.53 0.00 3.33 -41.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.05% 0.00% 50.15% 0.00% 45.95% 0.00% 100.00%
P/NAPS 0.41 0.37 0.37 0.46 0.42 0.38 0.38 5.21%
  QoQ % 10.81% 0.00% -19.57% 9.52% 10.53% 0.00% -
  Horiz. % 107.89% 97.37% 97.37% 121.05% 110.53% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

244  299  551  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.375-0.005 
 BJLAND 0.235+0.01 
 HSI-H6P 0.195+0.005 
 JAKS 0.83+0.01 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.42+0.01 
Partners & Brokers