Highlights

[PMBTECH] YoY Quarter Result on 2009-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     25.23%    YoY -     60.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 65,263 74,327 67,103 54,677 82,207 88,945 98,436 -6.61%
  YoY % -12.19% 10.77% 22.73% -33.49% -7.58% -9.64% -
  Horiz. % 66.30% 75.51% 68.17% 55.55% 83.51% 90.36% 100.00%
PBT 165 9,642 2,845 2,665 722 2,228 1,168 -27.81%
  YoY % -98.29% 238.91% 6.75% 269.11% -67.59% 90.75% -
  Horiz. % 14.13% 825.51% 243.58% 228.17% 61.82% 190.75% 100.00%
Tax 122 441 -361 -393 696 -806 -626 -
  YoY % -72.34% 222.16% 8.14% -156.47% 186.35% -28.75% -
  Horiz. % -19.49% -70.45% 57.67% 62.78% -111.18% 128.75% 100.00%
NP 287 10,083 2,484 2,272 1,418 1,422 542 -10.05%
  YoY % -97.15% 305.92% 9.33% 60.23% -0.28% 162.36% -
  Horiz. % 52.95% 1,860.33% 458.30% 419.19% 261.62% 262.36% 100.00%
NP to SH 286 10,083 2,485 2,273 1,419 1,423 586 -11.26%
  YoY % -97.16% 305.75% 9.33% 60.18% -0.28% 142.83% -
  Horiz. % 48.81% 1,720.65% 424.06% 387.88% 242.15% 242.83% 100.00%
Tax Rate -73.94 % -4.57 % 12.69 % 14.75 % -96.40 % 36.18 % 53.60 % -
  YoY % -1,517.94% -136.01% -13.97% 115.30% -366.45% -32.50% -
  Horiz. % -137.95% -8.53% 23.68% 27.52% -179.85% 67.50% 100.00%
Total Cost 64,976 64,244 64,619 52,405 80,789 87,523 97,894 -6.60%
  YoY % 1.14% -0.58% 23.31% -35.13% -7.69% -10.59% -
  Horiz. % 66.37% 65.63% 66.01% 53.53% 82.53% 89.41% 100.00%
Net Worth 118,264 112,377 97,542 93,867 90,722 79,657 73,739 8.18%
  YoY % 5.24% 15.21% 3.91% 3.47% 13.89% 8.02% -
  Horiz. % 160.38% 152.40% 132.28% 127.30% 123.03% 108.02% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 772 775 580 581 1,163 1,546 1,204 -7.11%
  YoY % -0.26% 33.48% -0.21% -49.98% -24.80% 28.46% -
  Horiz. % 64.19% 64.36% 48.22% 48.32% 96.60% 128.46% 100.00%
Div Payout % 270.27 % 7.69 % 23.36 % 25.60 % 81.97 % 108.70 % 205.48 % 4.67%
  YoY % 3,414.56% -67.08% -8.75% -68.77% -24.59% -47.10% -
  Horiz. % 131.53% 3.74% 11.37% 12.46% 39.89% 52.90% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 118,264 112,377 97,542 93,867 90,722 79,657 73,739 8.18%
  YoY % 5.24% 15.21% 3.91% 3.47% 13.89% 8.02% -
  Horiz. % 160.38% 152.40% 132.28% 127.30% 123.03% 108.02% 100.00%
NOSH 77,297 77,501 77,414 77,576 77,540 77,336 80,273 -0.63%
  YoY % -0.26% 0.11% -0.21% 0.05% 0.26% -3.66% -
  Horiz. % 96.29% 96.55% 96.44% 96.64% 96.60% 96.34% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.44 % 13.57 % 3.70 % 4.16 % 1.72 % 1.60 % 0.55 % -3.65%
  YoY % -96.76% 266.76% -11.06% 141.86% 7.50% 190.91% -
  Horiz. % 80.00% 2,467.27% 672.73% 756.36% 312.73% 290.91% 100.00%
ROE 0.24 % 8.97 % 2.55 % 2.42 % 1.56 % 1.79 % 0.79 % -17.99%
  YoY % -97.32% 251.76% 5.37% 55.13% -12.85% 126.58% -
  Horiz. % 30.38% 1,135.44% 322.78% 306.33% 197.47% 226.58% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 84.43 95.90 86.68 70.48 106.02 115.01 122.63 -6.03%
  YoY % -11.96% 10.64% 22.99% -33.52% -7.82% -6.21% -
  Horiz. % 68.85% 78.20% 70.68% 57.47% 86.46% 93.79% 100.00%
EPS 0.37 13.01 3.21 2.93 1.83 1.84 0.73 -10.70%
  YoY % -97.16% 305.30% 9.56% 60.11% -0.54% 152.05% -
  Horiz. % 50.68% 1,782.19% 439.73% 401.37% 250.68% 252.05% 100.00%
DPS 1.00 1.00 0.75 0.75 1.50 2.00 1.50 -6.53%
  YoY % 0.00% 33.33% 0.00% -50.00% -25.00% 33.33% -
  Horiz. % 66.67% 66.67% 50.00% 50.00% 100.00% 133.33% 100.00%
NAPS 1.5300 1.4500 1.2600 1.2100 1.1700 1.0300 0.9186 8.87%
  YoY % 5.52% 15.08% 4.13% 3.42% 13.59% 12.13% -
  Horiz. % 166.56% 157.85% 137.17% 131.72% 127.37% 112.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 177,271
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.82 41.93 37.85 30.84 46.37 50.17 55.53 -6.61%
  YoY % -12.19% 10.78% 22.73% -33.49% -7.57% -9.65% -
  Horiz. % 66.31% 75.51% 68.16% 55.54% 83.50% 90.35% 100.00%
EPS 0.16 5.69 1.40 1.28 0.80 0.80 0.33 -11.36%
  YoY % -97.19% 306.43% 9.38% 60.00% 0.00% 142.42% -
  Horiz. % 48.48% 1,724.24% 424.24% 387.88% 242.42% 242.42% 100.00%
DPS 0.44 0.44 0.33 0.33 0.66 0.87 0.68 -6.99%
  YoY % 0.00% 33.33% 0.00% -50.00% -24.14% 27.94% -
  Horiz. % 64.71% 64.71% 48.53% 48.53% 97.06% 127.94% 100.00%
NAPS 0.6671 0.6339 0.5502 0.5295 0.5118 0.4494 0.4160 8.18%
  YoY % 5.24% 15.21% 3.91% 3.46% 13.89% 8.03% -
  Horiz. % 160.36% 152.38% 132.26% 127.28% 123.03% 108.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.5600 0.4700 0.7800 0.5500 0.4100 0.8200 0.5100 -
P/RPS 0.66 0.49 0.90 0.78 0.39 0.71 0.42 7.82%
  YoY % 34.69% -45.56% 15.38% 100.00% -45.07% 69.05% -
  Horiz. % 157.14% 116.67% 214.29% 185.71% 92.86% 169.05% 100.00%
P/EPS 151.35 3.61 24.30 18.77 22.40 44.57 69.86 13.74%
  YoY % 4,092.52% -85.14% 29.46% -16.21% -49.74% -36.20% -
  Horiz. % 216.65% 5.17% 34.78% 26.87% 32.06% 63.80% 100.00%
EY 0.66 27.68 4.12 5.33 4.46 2.24 1.43 -12.08%
  YoY % -97.62% 571.84% -22.70% 19.51% 99.11% 56.64% -
  Horiz. % 46.15% 1,935.66% 288.11% 372.73% 311.89% 156.64% 100.00%
DY 1.79 2.13 0.96 1.36 3.66 2.44 2.94 -7.93%
  YoY % -15.96% 121.88% -29.41% -62.84% 50.00% -17.01% -
  Horiz. % 60.88% 72.45% 32.65% 46.26% 124.49% 82.99% 100.00%
P/NAPS 0.37 0.32 0.62 0.45 0.35 0.80 0.56 -6.67%
  YoY % 15.63% -48.39% 37.78% 28.57% -56.25% 42.86% -
  Horiz. % 66.07% 57.14% 110.71% 80.36% 62.50% 142.86% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.5500 0.5000 0.6000 0.4500 0.4500 0.7000 0.6000 -
P/RPS 0.65 0.52 0.69 0.64 0.42 0.61 0.49 4.82%
  YoY % 25.00% -24.64% 7.81% 52.38% -31.15% 24.49% -
  Horiz. % 132.65% 106.12% 140.82% 130.61% 85.71% 124.49% 100.00%
P/EPS 148.65 3.84 18.69 15.36 24.59 38.04 82.19 10.37%
  YoY % 3,771.09% -79.45% 21.68% -37.54% -35.36% -53.72% -
  Horiz. % 180.86% 4.67% 22.74% 18.69% 29.92% 46.28% 100.00%
EY 0.67 26.02 5.35 6.51 4.07 2.63 1.22 -9.50%
  YoY % -97.43% 386.36% -17.82% 59.95% 54.75% 115.57% -
  Horiz. % 54.92% 2,132.79% 438.52% 533.61% 333.61% 215.57% 100.00%
DY 1.82 2.00 1.25 1.67 3.33 2.86 2.50 -5.15%
  YoY % -9.00% 60.00% -25.15% -49.85% 16.43% 14.40% -
  Horiz. % 72.80% 80.00% 50.00% 66.80% 133.20% 114.40% 100.00%
P/NAPS 0.36 0.34 0.48 0.37 0.38 0.68 0.65 -9.37%
  YoY % 5.88% -29.17% 29.73% -2.63% -44.12% 4.62% -
  Horiz. % 55.38% 52.31% 73.85% 56.92% 58.46% 104.62% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers