Highlights

[PMBTECH] QoQ TTM 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 -     -35.16%    YoY -     -54.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 213,408 204,040 212,740 240,270 255,732 301,268 321,617 -23.98%
  QoQ % 4.59% -4.09% -11.46% -6.05% -15.11% -6.33% -
  Horiz. % 66.35% 63.44% 66.15% 74.71% 79.51% 93.67% 100.00%
PBT 8,994 8,325 6,796 4,853 7,412 8,869 11,267 -13.98%
  QoQ % 8.04% 22.50% 40.04% -34.53% -16.43% -21.28% -
  Horiz. % 79.83% 73.89% 60.32% 43.07% 65.79% 78.72% 100.00%
Tax -2,220 -2,025 -1,638 -549 -774 -1,223 -1,912 10.50%
  QoQ % -9.63% -23.63% -198.36% 29.07% 36.71% 36.04% -
  Horiz. % 116.11% 105.91% 85.67% 28.71% 40.48% 63.96% 100.00%
NP 6,774 6,300 5,158 4,304 6,638 7,646 9,355 -19.41%
  QoQ % 7.52% 22.14% 19.84% -35.16% -13.18% -18.27% -
  Horiz. % 72.41% 67.34% 55.14% 46.01% 70.96% 81.73% 100.00%
NP to SH 6,775 6,301 5,159 4,305 6,639 7,647 9,356 -19.41%
  QoQ % 7.52% 22.14% 19.84% -35.16% -13.18% -18.27% -
  Horiz. % 72.41% 67.35% 55.14% 46.01% 70.96% 81.73% 100.00%
Tax Rate 24.68 % 24.32 % 24.10 % 11.31 % 10.44 % 13.79 % 16.97 % 28.45%
  QoQ % 1.48% 0.91% 113.09% 8.33% -24.29% -18.74% -
  Horiz. % 145.43% 143.31% 142.02% 66.65% 61.52% 81.26% 100.00%
Total Cost 206,634 197,740 207,582 235,966 249,094 293,622 312,262 -24.12%
  QoQ % 4.50% -4.74% -12.03% -5.27% -15.17% -5.97% -
  Horiz. % 66.17% 63.33% 66.48% 75.57% 79.77% 94.03% 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 1,162 1,161 1,161 1,742 1,742 1,163 1,163 -0.04%
  QoQ % 0.09% 0.00% -33.36% 0.00% 49.83% 0.00% -
  Horiz. % 99.94% 99.85% 99.85% 149.83% 149.83% 100.00% 100.00%
Div Payout % 17.16 % 18.43 % 22.51 % 40.48 % 26.25 % 15.21 % 12.43 % 24.06%
  QoQ % -6.89% -18.13% -44.39% 54.21% 72.58% 22.37% -
  Horiz. % 138.05% 148.27% 181.09% 325.66% 211.18% 122.37% 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 3.17 % 3.09 % 2.42 % 1.79 % 2.60 % 2.54 % 2.91 % 5.89%
  QoQ % 2.59% 27.69% 35.20% -31.15% 2.36% -12.71% -
  Horiz. % 108.93% 106.19% 83.16% 61.51% 89.35% 87.29% 100.00%
ROE 7.11 % 6.72 % 5.50 % 4.66 % 7.28 % 8.51 % 10.31 % -22.00%
  QoQ % 5.80% 22.18% 18.03% -35.99% -14.45% -17.46% -
  Horiz. % 68.96% 65.18% 53.35% 45.20% 70.61% 82.54% 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 275.66 263.43 274.23 309.77 330.95 398.74 414.77 -23.90%
  QoQ % 4.64% -3.94% -11.47% -6.40% -17.00% -3.86% -
  Horiz. % 66.46% 63.51% 66.12% 74.68% 79.79% 96.14% 100.00%
EPS 8.75 8.14 6.65 5.55 8.59 10.12 12.07 -19.35%
  QoQ % 7.49% 22.41% 19.82% -35.39% -15.12% -16.16% -
  Horiz. % 72.49% 67.44% 55.10% 45.98% 71.17% 83.84% 100.00%
DPS 1.50 1.50 1.50 2.25 2.26 1.54 1.50 -
  QoQ % 0.00% 0.00% -33.33% -0.44% 46.75% 2.67% -
  Horiz. % 100.00% 100.00% 100.00% 150.00% 150.67% 102.67% 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 101.82 97.35 101.50 114.64 122.01 143.74 153.45 -23.98%
  QoQ % 4.59% -4.09% -11.46% -6.04% -15.12% -6.33% -
  Horiz. % 66.35% 63.44% 66.15% 74.71% 79.51% 93.67% 100.00%
EPS 3.23 3.01 2.46 2.05 3.17 3.65 4.46 -19.40%
  QoQ % 7.31% 22.36% 20.00% -35.33% -13.15% -18.16% -
  Horiz. % 72.42% 67.49% 55.16% 45.96% 71.08% 81.84% 100.00%
DPS 0.55 0.55 0.55 0.83 0.83 0.55 0.55 -
  QoQ % 0.00% 0.00% -33.73% 0.00% 50.91% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 150.91% 150.91% 100.00% 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 0.25 0.17 0.20 0.15 0.15 0.11 0.10 84.51%
  QoQ % 47.06% -15.00% 33.33% 0.00% 36.36% 10.00% -
  Horiz. % 250.00% 170.00% 200.00% 150.00% 150.00% 110.00% 100.00%
P/EPS 7.88 5.53 8.27 8.11 5.59 4.35 3.40 75.40%
  QoQ % 42.50% -33.13% 1.97% 45.08% 28.51% 27.94% -
  Horiz. % 231.76% 162.65% 243.24% 238.53% 164.41% 127.94% 100.00%
EY 12.68 18.08 12.09 12.33 17.90 23.00 29.43 -43.04%
  QoQ % -29.87% 49.55% -1.95% -31.12% -22.17% -21.85% -
  Horiz. % 43.09% 61.43% 41.08% 41.90% 60.82% 78.15% 100.00%
DY 2.17 3.33 2.72 4.99 4.70 3.50 3.66 -29.49%
  QoQ % -34.83% 22.43% -45.49% 6.17% 34.29% -4.37% -
  Horiz. % 59.29% 90.98% 74.32% 136.34% 128.42% 95.63% 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 0.18 0.17 0.16 0.18 0.15 0.11 0.11 38.99%
  QoQ % 5.88% 6.25% -11.11% 20.00% 36.36% 0.00% -
  Horiz. % 163.64% 154.55% 145.45% 163.64% 136.36% 100.00% 100.00%
P/EPS 5.71 5.53 6.77 9.91 5.70 4.45 3.73 32.93%
  QoQ % 3.25% -18.32% -31.69% 73.86% 28.09% 19.30% -
  Horiz. % 153.08% 148.26% 181.50% 265.68% 152.82% 119.30% 100.00%
EY 17.50 18.08 14.78 10.09 17.53 22.49 26.81 -24.81%
  QoQ % -3.21% 22.33% 46.48% -42.44% -22.05% -16.11% -
  Horiz. % 65.27% 67.44% 55.13% 37.64% 65.39% 83.89% 100.00%
DY 3.00 3.33 3.33 4.08 4.60 3.42 3.33 -6.74%
  QoQ % -9.91% 0.00% -18.38% -11.30% 34.50% 2.70% -
  Horiz. % 90.09% 100.00% 100.00% 122.52% 138.14% 102.70% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers