Highlights

[PMBTECH] YoY Quarter Result on 2009-06-30 [#2]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     587.50%    YoY -     -51.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 78,273 85,311 52,583 43,215 88,751 82,967 59,057 4.80%
  YoY % -8.25% 62.24% 21.68% -51.31% 6.97% 40.49% -
  Horiz. % 132.54% 144.46% 89.04% 73.18% 150.28% 140.49% 100.00%
PBT 2,942 2,217 1,951 1,282 2,739 3,288 2,472 2.94%
  YoY % 32.70% 13.63% 52.18% -53.19% -16.70% 33.01% -
  Horiz. % 119.01% 89.68% 78.92% 51.86% 110.80% 133.01% 100.00%
Tax -871 -527 -542 -347 -796 -677 -483 10.32%
  YoY % -65.28% 2.77% -56.20% 56.41% -17.58% -40.17% -
  Horiz. % 180.33% 109.11% 112.22% 71.84% 164.80% 140.17% 100.00%
NP 2,071 1,690 1,409 935 1,943 2,611 1,989 0.67%
  YoY % 22.54% 19.94% 50.70% -51.88% -25.58% 31.27% -
  Horiz. % 104.12% 84.97% 70.84% 47.01% 97.69% 131.27% 100.00%
NP to SH 2,071 1,690 1,409 935 1,943 2,611 1,989 0.67%
  YoY % 22.54% 19.94% 50.70% -51.88% -25.58% 31.27% -
  Horiz. % 104.12% 84.97% 70.84% 47.01% 97.69% 131.27% 100.00%
Tax Rate 29.61 % 23.77 % 27.78 % 27.07 % 29.06 % 20.59 % 19.54 % 7.17%
  YoY % 24.57% -14.43% 2.62% -6.85% 41.14% 5.37% -
  Horiz. % 151.54% 121.65% 142.17% 138.54% 148.72% 105.37% 100.00%
Total Cost 76,202 83,621 51,174 42,280 86,808 80,356 57,068 4.93%
  YoY % -8.87% 63.41% 21.04% -51.29% 8.03% 40.81% -
  Horiz. % 133.53% 146.53% 89.67% 74.09% 152.11% 140.81% 100.00%
Net Worth 115,572 99,229 95,223 91,181 82,829 78,485 73,153 7.91%
  YoY % 16.47% 4.21% 4.43% 10.08% 5.53% 7.29% -
  Horiz. % 157.99% 135.65% 130.17% 124.64% 113.23% 107.29% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 775 581 580 579 - - - -
  YoY % 33.41% 0.14% 0.19% 0.00% 0.00% 0.00% -
  Horiz. % 133.84% 100.32% 100.19% 100.00% - - -
Div Payout % 37.45 % 34.40 % 41.21 % 61.98 % - % - % - % -
  YoY % 8.87% -16.53% -33.51% 0.00% 0.00% 0.00% -
  Horiz. % 60.42% 55.50% 66.49% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 115,572 99,229 95,223 91,181 82,829 78,485 73,153 7.91%
  YoY % 16.47% 4.21% 4.43% 10.08% 5.53% 7.29% -
  Horiz. % 157.99% 135.65% 130.17% 124.64% 113.23% 107.29% 100.00%
NOSH 77,565 77,522 77,417 77,272 77,410 77,708 79,879 -0.49%
  YoY % 0.05% 0.14% 0.19% -0.18% -0.38% -2.72% -
  Horiz. % 97.10% 97.05% 96.92% 96.74% 96.91% 97.28% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.65 % 1.98 % 2.68 % 2.16 % 2.19 % 3.15 % 3.37 % -3.92%
  YoY % 33.84% -26.12% 24.07% -1.37% -30.48% -6.53% -
  Horiz. % 78.64% 58.75% 79.53% 64.09% 64.99% 93.47% 100.00%
ROE 1.79 % 1.70 % 1.48 % 1.03 % 2.35 % 3.33 % 2.72 % -6.73%
  YoY % 5.29% 14.86% 43.69% -56.17% -29.43% 22.43% -
  Horiz. % 65.81% 62.50% 54.41% 37.87% 86.40% 122.43% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 100.91 110.05 67.92 55.93 114.65 106.77 73.93 5.32%
  YoY % -8.31% 62.03% 21.44% -51.22% 7.38% 44.42% -
  Horiz. % 136.49% 148.86% 91.87% 75.65% 155.08% 144.42% 100.00%
EPS 2.67 2.18 1.82 1.21 2.51 3.36 2.49 1.17%
  YoY % 22.48% 19.78% 50.41% -51.79% -25.30% 34.94% -
  Horiz. % 107.23% 87.55% 73.09% 48.59% 100.80% 134.94% 100.00%
DPS 1.00 0.75 0.75 0.75 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% - - -
NAPS 1.4900 1.2800 1.2300 1.1800 1.0700 1.0100 0.9158 8.44%
  YoY % 16.41% 4.07% 4.24% 10.28% 5.94% 10.29% -
  Horiz. % 162.70% 139.77% 134.31% 128.85% 116.84% 110.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.34 40.70 25.09 20.62 42.34 39.58 28.18 4.80%
  YoY % -8.26% 62.22% 21.68% -51.30% 6.97% 40.45% -
  Horiz. % 132.51% 144.43% 89.03% 73.17% 150.25% 140.45% 100.00%
EPS 0.99 0.81 0.67 0.45 0.93 1.25 0.95 0.69%
  YoY % 22.22% 20.90% 48.89% -51.61% -25.60% 31.58% -
  Horiz. % 104.21% 85.26% 70.53% 47.37% 97.89% 131.58% 100.00%
DPS 0.37 0.28 0.28 0.28 0.00 0.00 0.00 -
  YoY % 32.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.14% 100.00% 100.00% 100.00% - - -
NAPS 0.5514 0.4734 0.4543 0.4350 0.3952 0.3745 0.3490 7.91%
  YoY % 16.48% 4.20% 4.44% 10.07% 5.53% 7.31% -
  Horiz. % 157.99% 135.64% 130.17% 124.64% 113.24% 107.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.6000 0.5800 0.6900 0.4800 0.6800 1.2500 0.4700 -
P/RPS 0.59 0.53 1.02 0.86 0.59 1.17 0.64 -1.35%
  YoY % 11.32% -48.04% 18.60% 45.76% -49.57% 82.81% -
  Horiz. % 92.19% 82.81% 159.38% 134.38% 92.19% 182.81% 100.00%
P/EPS 22.47 26.61 37.91 39.67 27.09 37.20 18.88 2.94%
  YoY % -15.56% -29.81% -4.44% 46.44% -27.18% 97.03% -
  Horiz. % 119.01% 140.94% 200.79% 210.12% 143.49% 197.03% 100.00%
EY 4.45 3.76 2.64 2.52 3.69 2.69 5.30 -2.87%
  YoY % 18.35% 42.42% 4.76% -31.71% 37.17% -49.25% -
  Horiz. % 83.96% 70.94% 49.81% 47.55% 69.62% 50.75% 100.00%
DY 1.67 1.29 1.09 1.56 0.00 0.00 0.00 -
  YoY % 29.46% 18.35% -30.13% 0.00% 0.00% 0.00% -
  Horiz. % 107.05% 82.69% 69.87% 100.00% - - -
P/NAPS 0.40 0.45 0.56 0.41 0.64 1.24 0.51 -3.96%
  YoY % -11.11% -19.64% 36.59% -35.94% -48.39% 143.14% -
  Horiz. % 78.43% 88.24% 109.80% 80.39% 125.49% 243.14% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 25/08/06 -
Price 0.5600 0.4600 0.5000 0.4900 0.7300 1.0600 0.4100 -
P/RPS 0.55 0.42 0.74 0.88 0.64 0.99 0.55 -
  YoY % 30.95% -43.24% -15.91% 37.50% -35.35% 80.00% -
  Horiz. % 100.00% 76.36% 134.55% 160.00% 116.36% 180.00% 100.00%
P/EPS 20.97 21.10 27.47 40.50 29.08 31.55 16.47 4.10%
  YoY % -0.62% -23.19% -32.17% 39.27% -7.83% 91.56% -
  Horiz. % 127.32% 128.11% 166.79% 245.90% 176.56% 191.56% 100.00%
EY 4.77 4.74 3.64 2.47 3.44 3.17 6.07 -3.93%
  YoY % 0.63% 30.22% 47.37% -28.20% 8.52% -47.78% -
  Horiz. % 78.58% 78.09% 59.97% 40.69% 56.67% 52.22% 100.00%
DY 1.79 1.63 1.50 1.53 0.00 0.00 0.00 -
  YoY % 9.82% 8.67% -1.96% 0.00% 0.00% 0.00% -
  Horiz. % 116.99% 106.54% 98.04% 100.00% - - -
P/NAPS 0.38 0.36 0.41 0.42 0.68 1.05 0.45 -2.78%
  YoY % 5.56% -12.20% -2.38% -38.24% -35.24% 133.33% -
  Horiz. % 84.44% 80.00% 91.11% 93.33% 151.11% 233.33% 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.
 


 

259  309  542  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.38-0.05 
 BJLAND 0.235+0.01 
 HSI-H6P 0.19+0.03 
 JAKS 0.83+0.01 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 HSI-H6Q 0.41+0.06 
Partners & Brokers