Highlights

[PMBTECH] YoY Quarter Result on 2010-12-31 [#4]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     22.84%    YoY -     9.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 75,802 65,263 74,327 67,103 54,677 82,207 88,945 -2.63%
  YoY % 16.15% -12.19% 10.77% 22.73% -33.49% -7.58% -
  Horiz. % 85.22% 73.37% 83.57% 75.44% 61.47% 92.42% 100.00%
PBT 3,199 165 9,642 2,845 2,665 722 2,228 6.21%
  YoY % 1,838.79% -98.29% 238.91% 6.75% 269.11% -67.59% -
  Horiz. % 143.58% 7.41% 432.76% 127.69% 119.61% 32.41% 100.00%
Tax -1,063 122 441 -361 -393 696 -806 4.72%
  YoY % -971.31% -72.34% 222.16% 8.14% -156.47% 186.35% -
  Horiz. % 131.89% -15.14% -54.71% 44.79% 48.76% -86.35% 100.00%
NP 2,136 287 10,083 2,484 2,272 1,418 1,422 7.01%
  YoY % 644.25% -97.15% 305.92% 9.33% 60.23% -0.28% -
  Horiz. % 150.21% 20.18% 709.07% 174.68% 159.77% 99.72% 100.00%
NP to SH 2,136 286 10,083 2,485 2,273 1,419 1,423 7.00%
  YoY % 646.85% -97.16% 305.75% 9.33% 60.18% -0.28% -
  Horiz. % 150.11% 20.10% 708.57% 174.63% 159.73% 99.72% 100.00%
Tax Rate 33.23 % -73.94 % -4.57 % 12.69 % 14.75 % -96.40 % 36.18 % -1.41%
  YoY % 144.94% -1,517.94% -136.01% -13.97% 115.30% -366.45% -
  Horiz. % 91.85% -204.37% -12.63% 35.07% 40.77% -266.45% 100.00%
Total Cost 73,666 64,976 64,244 64,619 52,405 80,789 87,523 -2.83%
  YoY % 13.37% 1.14% -0.58% 23.31% -35.13% -7.69% -
  Horiz. % 84.17% 74.24% 73.40% 73.83% 59.88% 92.31% 100.00%
Net Worth 126,147 118,264 112,377 97,542 93,867 90,722 79,657 7.96%
  YoY % 6.67% 5.24% 15.21% 3.91% 3.47% 13.89% -
  Horiz. % 158.36% 148.47% 141.08% 122.45% 117.84% 113.89% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 773 772 775 580 581 1,163 1,546 -10.89%
  YoY % 0.12% -0.26% 33.48% -0.21% -49.98% -24.80% -
  Horiz. % 50.04% 49.97% 50.11% 37.54% 37.62% 75.20% 100.00%
Div Payout % 36.23 % 270.27 % 7.69 % 23.36 % 25.60 % 81.97 % 108.70 % -16.72%
  YoY % -86.59% 3,414.56% -67.08% -8.75% -68.77% -24.59% -
  Horiz. % 33.33% 248.64% 7.07% 21.49% 23.55% 75.41% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 126,147 118,264 112,377 97,542 93,867 90,722 79,657 7.96%
  YoY % 6.67% 5.24% 15.21% 3.91% 3.47% 13.89% -
  Horiz. % 158.36% 148.47% 141.08% 122.45% 117.84% 113.89% 100.00%
NOSH 77,391 77,297 77,501 77,414 77,576 77,540 77,336 0.01%
  YoY % 0.12% -0.26% 0.11% -0.21% 0.05% 0.26% -
  Horiz. % 100.07% 99.95% 100.21% 100.10% 100.31% 100.26% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.82 % 0.44 % 13.57 % 3.70 % 4.16 % 1.72 % 1.60 % 9.90%
  YoY % 540.91% -96.76% 266.76% -11.06% 141.86% 7.50% -
  Horiz. % 176.25% 27.50% 848.12% 231.25% 260.00% 107.50% 100.00%
ROE 1.69 % 0.24 % 8.97 % 2.55 % 2.42 % 1.56 % 1.79 % -0.95%
  YoY % 604.17% -97.32% 251.76% 5.37% 55.13% -12.85% -
  Horiz. % 94.41% 13.41% 501.12% 142.46% 135.20% 87.15% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 97.95 84.43 95.90 86.68 70.48 106.02 115.01 -2.64%
  YoY % 16.01% -11.96% 10.64% 22.99% -33.52% -7.82% -
  Horiz. % 85.17% 73.41% 83.38% 75.37% 61.28% 92.18% 100.00%
EPS 2.76 0.37 13.01 3.21 2.93 1.83 1.84 6.98%
  YoY % 645.95% -97.16% 305.30% 9.56% 60.11% -0.54% -
  Horiz. % 150.00% 20.11% 707.07% 174.46% 159.24% 99.46% 100.00%
DPS 1.00 1.00 1.00 0.75 0.75 1.50 2.00 -10.90%
  YoY % 0.00% 0.00% 33.33% 0.00% -50.00% -25.00% -
  Horiz. % 50.00% 50.00% 50.00% 37.50% 37.50% 75.00% 100.00%
NAPS 1.6300 1.5300 1.4500 1.2600 1.2100 1.1700 1.0300 7.94%
  YoY % 6.54% 5.52% 15.08% 4.13% 3.42% 13.59% -
  Horiz. % 158.25% 148.54% 140.78% 122.33% 117.48% 113.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,595
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 36.17 31.14 35.46 32.02 26.09 39.22 42.44 -2.63%
  YoY % 16.15% -12.18% 10.74% 22.73% -33.48% -7.59% -
  Horiz. % 85.23% 73.37% 83.55% 75.45% 61.48% 92.41% 100.00%
EPS 1.02 0.14 4.81 1.19 1.08 0.68 0.68 6.98%
  YoY % 628.57% -97.09% 304.20% 10.19% 58.82% 0.00% -
  Horiz. % 150.00% 20.59% 707.35% 175.00% 158.82% 100.00% 100.00%
DPS 0.37 0.37 0.37 0.28 0.28 0.55 0.74 -10.90%
  YoY % 0.00% 0.00% 32.14% 0.00% -49.09% -25.68% -
  Horiz. % 50.00% 50.00% 50.00% 37.84% 37.84% 74.32% 100.00%
NAPS 0.6019 0.5643 0.5362 0.4654 0.4479 0.4328 0.3801 7.95%
  YoY % 6.66% 5.24% 15.21% 3.91% 3.49% 13.86% -
  Horiz. % 158.35% 148.46% 141.07% 122.44% 117.84% 113.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.6700 0.5600 0.4700 0.7800 0.5500 0.4100 0.8200 -
P/RPS 0.68 0.66 0.49 0.90 0.78 0.39 0.71 -0.72%
  YoY % 3.03% 34.69% -45.56% 15.38% 100.00% -45.07% -
  Horiz. % 95.77% 92.96% 69.01% 126.76% 109.86% 54.93% 100.00%
P/EPS 24.28 151.35 3.61 24.30 18.77 22.40 44.57 -9.62%
  YoY % -83.96% 4,092.52% -85.14% 29.46% -16.21% -49.74% -
  Horiz. % 54.48% 339.58% 8.10% 54.52% 42.11% 50.26% 100.00%
EY 4.12 0.66 27.68 4.12 5.33 4.46 2.24 10.68%
  YoY % 524.24% -97.62% 571.84% -22.70% 19.51% 99.11% -
  Horiz. % 183.93% 29.46% 1,235.71% 183.93% 237.95% 199.11% 100.00%
DY 1.49 1.79 2.13 0.96 1.36 3.66 2.44 -7.88%
  YoY % -16.76% -15.96% 121.88% -29.41% -62.84% 50.00% -
  Horiz. % 61.07% 73.36% 87.30% 39.34% 55.74% 150.00% 100.00%
P/NAPS 0.41 0.37 0.32 0.62 0.45 0.35 0.80 -10.53%
  YoY % 10.81% 15.63% -48.39% 37.78% 28.57% -56.25% -
  Horiz. % 51.25% 46.25% 40.00% 77.50% 56.25% 43.75% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.7200 0.5500 0.5000 0.6000 0.4500 0.4500 0.7000 -
P/RPS 0.74 0.65 0.52 0.69 0.64 0.42 0.61 3.27%
  YoY % 13.85% 25.00% -24.64% 7.81% 52.38% -31.15% -
  Horiz. % 121.31% 106.56% 85.25% 113.11% 104.92% 68.85% 100.00%
P/EPS 26.09 148.65 3.84 18.69 15.36 24.59 38.04 -6.09%
  YoY % -82.45% 3,771.09% -79.45% 21.68% -37.54% -35.36% -
  Horiz. % 68.59% 390.77% 10.09% 49.13% 40.38% 64.64% 100.00%
EY 3.83 0.67 26.02 5.35 6.51 4.07 2.63 6.46%
  YoY % 471.64% -97.43% 386.36% -17.82% 59.95% 54.75% -
  Horiz. % 145.63% 25.48% 989.35% 203.42% 247.53% 154.75% 100.00%
DY 1.39 1.82 2.00 1.25 1.67 3.33 2.86 -11.32%
  YoY % -23.63% -9.00% 60.00% -25.15% -49.85% 16.43% -
  Horiz. % 48.60% 63.64% 69.93% 43.71% 58.39% 116.43% 100.00%
P/NAPS 0.44 0.36 0.34 0.48 0.37 0.38 0.68 -6.99%
  YoY % 22.22% 5.88% -29.17% 29.73% -2.63% -44.12% -
  Horiz. % 64.71% 52.94% 50.00% 70.59% 54.41% 55.88% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers