Highlights

[PMBTECH] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,796 88,754 55,940 62,352 77,814 76,898 79,988 -2.01%
  YoY % -20.23% 58.66% -10.28% -19.87% 1.19% -3.86% -
  Horiz. % 88.51% 110.96% 69.94% 77.95% 97.28% 96.14% 100.00%
PBT 6,925 3,081 2,722 2,670 5,229 3,105 2,375 19.51%
  YoY % 124.76% 13.19% 1.95% -48.94% 68.41% 30.74% -
  Horiz. % 291.58% 129.73% 114.61% 112.42% 220.17% 130.74% 100.00%
Tax -873 -809 -699 -855 -1,080 -986 -642 5.25%
  YoY % -7.91% -15.74% 18.25% 20.83% -9.53% -53.58% -
  Horiz. % 135.98% 126.01% 108.88% 133.18% 168.22% 153.58% 100.00%
NP 6,052 2,272 2,023 1,815 4,149 2,119 1,733 23.15%
  YoY % 166.37% 12.31% 11.46% -56.25% 95.80% 22.27% -
  Horiz. % 349.22% 131.10% 116.73% 104.73% 239.41% 122.27% 100.00%
NP to SH 6,052 2,272 2,023 1,815 4,149 2,119 1,733 23.15%
  YoY % 166.37% 12.31% 11.46% -56.25% 95.80% 22.27% -
  Horiz. % 349.22% 131.10% 116.73% 104.73% 239.41% 122.27% 100.00%
Tax Rate 12.61 % 26.26 % 25.68 % 32.02 % 20.65 % 31.76 % 27.03 % -11.92%
  YoY % -51.98% 2.26% -19.80% 55.06% -34.98% 17.50% -
  Horiz. % 46.65% 97.15% 95.01% 118.46% 76.40% 117.50% 100.00%
Total Cost 64,744 86,482 53,917 60,537 73,665 74,779 78,255 -3.11%
  YoY % -25.14% 60.40% -10.94% -17.82% -1.49% -4.44% -
  Horiz. % 82.73% 110.51% 68.90% 77.36% 94.13% 95.56% 100.00%
Net Worth 120,110 102,356 94,561 92,301 88,408 80,723 74,870 8.19%
  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%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 774 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 12.80 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,110 102,356 94,561 92,301 88,408 80,723 74,870 8.19%
  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%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.55 % 2.56 % 3.62 % 2.91 % 5.33 % 2.76 % 2.17 % 25.65%
  YoY % 233.98% -29.28% 24.40% -45.40% 93.12% 27.19% -
  Horiz. % 394.01% 117.97% 166.82% 134.10% 245.62% 127.19% 100.00%
ROE 5.04 % 2.22 % 2.14 % 1.97 % 4.69 % 2.63 % 2.31 % 13.87%
  YoY % 127.03% 3.74% 8.63% -58.00% 78.33% 13.85% -
  Horiz. % 218.18% 96.10% 92.64% 85.28% 203.03% 113.85% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.36 114.46 72.17 80.39 100.34 99.07 100.16 -1.52%
  YoY % -20.18% 58.60% -10.23% -19.88% 1.28% -1.09% -
  Horiz. % 91.21% 114.28% 72.05% 80.26% 100.18% 98.91% 100.00%
EPS 7.81 2.93 2.61 2.34 5.35 2.73 2.17 23.77%
  YoY % 166.55% 12.26% 11.54% -56.26% 95.97% 25.81% -
  Horiz. % 359.91% 135.02% 120.28% 107.83% 246.54% 125.81% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.5500 1.3200 1.2200 1.1900 1.1400 1.0400 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%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.78 42.35 26.69 29.75 37.13 36.69 38.16 -2.01%
  YoY % -20.24% 58.67% -10.29% -19.88% 1.20% -3.85% -
  Horiz. % 88.52% 110.98% 69.94% 77.96% 97.30% 96.15% 100.00%
EPS 2.89 1.08 0.97 0.87 1.98 1.01 0.83 23.09%
  YoY % 167.59% 11.34% 11.49% -56.06% 96.04% 21.69% -
  Horiz. % 348.19% 130.12% 116.87% 104.82% 238.55% 121.69% 100.00%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.5731 0.4884 0.4512 0.4404 0.4218 0.3851 0.3572 8.19%
  YoY % 17.34% 8.24% 2.45% 4.41% 9.53% 7.81% -
  Horiz. % 160.44% 136.73% 126.32% 123.29% 118.09% 107.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.5100 0.4400 0.5000 0.4500 0.5500 0.9500 0.4300 -
P/RPS 0.56 0.38 0.69 0.56 0.55 0.96 0.43 4.50%
  YoY % 47.37% -44.93% 23.21% 1.82% -42.71% 123.26% -
  Horiz. % 130.23% 88.37% 160.47% 130.23% 127.91% 223.26% 100.00%
P/EPS 6.53 15.02 19.16 19.23 10.28 34.80 19.82 -16.88%
  YoY % -56.52% -21.61% -0.36% 87.06% -70.46% 75.58% -
  Horiz. % 32.95% 75.78% 96.67% 97.02% 51.87% 175.58% 100.00%
EY 15.31 6.66 5.22 5.20 9.73 2.87 5.05 20.28%
  YoY % 129.88% 27.59% 0.38% -46.56% 239.02% -43.17% -
  Horiz. % 303.17% 131.88% 103.37% 102.97% 192.67% 56.83% 100.00%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 27/11/08 30/11/07 22/11/06 -
Price 0.5500 0.5100 0.6200 0.5500 0.4500 0.9900 0.4500 -
P/RPS 0.60 0.45 0.86 0.68 0.45 1.00 0.45 4.91%
  YoY % 33.33% -47.67% 26.47% 51.11% -55.00% 122.22% -
  Horiz. % 133.33% 100.00% 191.11% 151.11% 100.00% 222.22% 100.00%
P/EPS 7.04 17.41 23.75 23.50 8.41 36.26 20.74 -16.47%
  YoY % -59.56% -26.69% 1.06% 179.43% -76.81% 74.83% -
  Horiz. % 33.94% 83.94% 114.51% 113.31% 40.55% 174.83% 100.00%
EY 14.20 5.75 4.21 4.25 11.89 2.76 4.82 19.71%
  YoY % 146.96% 36.58% -0.94% -64.26% 330.80% -42.74% -
  Horiz. % 294.61% 119.29% 87.34% 88.17% 246.68% 57.26% 100.00%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers