Highlights

[PMBTECH] YoY TTM 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 -     -13.18%    YoY -     -9.43%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 311,727 269,755 213,408 255,732 327,439 363,280 244,618 4.12%
  YoY % 15.56% 26.40% -16.55% -21.90% -9.87% 48.51% -
  Horiz. % 127.43% 110.28% 87.24% 104.54% 133.86% 148.51% 100.00%
PBT 18,089 9,767 8,994 7,412 10,649 13,006 5,950 20.34%
  YoY % 85.21% 8.59% 21.34% -30.40% -18.12% 118.59% -
  Horiz. % 304.02% 164.15% 151.16% 124.57% 178.97% 218.59% 100.00%
Tax -1,928 -2,119 -2,220 -774 -3,320 -2,699 -1,100 9.79%
  YoY % 9.01% 4.55% -186.82% 76.69% -23.01% -145.36% -
  Horiz. % 175.27% 192.64% 201.82% 70.36% 301.82% 245.36% 100.00%
NP 16,161 7,648 6,774 6,638 7,329 10,307 4,850 22.19%
  YoY % 111.31% 12.90% 2.05% -9.43% -28.89% 112.52% -
  Horiz. % 333.22% 157.69% 139.67% 136.87% 151.11% 212.52% 100.00%
NP to SH 16,162 7,649 6,775 6,639 7,330 10,371 4,900 21.98%
  YoY % 111.30% 12.90% 2.05% -9.43% -29.32% 111.65% -
  Horiz. % 329.84% 156.10% 138.27% 135.49% 149.59% 211.65% 100.00%
Tax Rate 10.66 % 21.70 % 24.68 % 10.44 % 31.18 % 20.75 % 18.49 % -8.76%
  YoY % -50.88% -12.07% 136.40% -66.52% 50.27% 12.22% -
  Horiz. % 57.65% 117.36% 133.48% 56.46% 168.63% 112.22% 100.00%
Total Cost 295,566 262,107 206,634 249,094 320,110 352,973 239,768 3.55%
  YoY % 12.77% 26.85% -17.05% -22.18% -9.31% 47.21% -
  Horiz. % 123.27% 109.32% 86.18% 103.89% 133.51% 147.21% 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 1,550 1,162 1,162 1,742 1,546 1,204 1,203 4.31%
  YoY % 33.45% -0.04% -33.29% 12.67% 28.46% 0.07% -
  Horiz. % 128.87% 96.57% 96.61% 144.82% 128.54% 100.07% 100.00%
Div Payout % 9.59 % 15.19 % 17.16 % 26.25 % 21.10 % 11.61 % 24.56 % -14.49%
  YoY % -36.87% -11.48% -34.63% 24.41% 81.74% -52.73% -
  Horiz. % 39.05% 61.85% 69.87% 106.88% 85.91% 47.27% 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 5.18 % 2.84 % 3.17 % 2.60 % 2.24 % 2.84 % 1.98 % 17.37%
  YoY % 82.39% -10.41% 21.92% 16.07% -21.13% 43.43% -
  Horiz. % 261.62% 143.43% 160.10% 131.31% 113.13% 143.43% 100.00%
ROE 13.98 % 7.71 % 7.11 % 7.28 % 8.85 % 13.21 % 6.70 % 13.03%
  YoY % 81.32% 8.44% -2.34% -17.74% -33.01% 97.16% -
  Horiz. % 208.66% 115.07% 106.12% 108.66% 132.09% 197.16% 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 401.89 347.97 275.66 330.95 422.99 467.49 306.23 4.63%
  YoY % 15.50% 26.23% -16.71% -21.76% -9.52% 52.66% -
  Horiz. % 131.24% 113.63% 90.02% 108.07% 138.13% 152.66% 100.00%
EPS 20.84 9.87 8.75 8.59 9.47 13.35 6.13 22.60%
  YoY % 111.14% 12.80% 1.86% -9.29% -29.06% 117.78% -
  Horiz. % 339.97% 161.01% 142.74% 140.13% 154.49% 217.78% 100.00%
DPS 2.00 1.50 1.50 2.26 2.00 1.55 1.50 4.91%
  YoY % 33.33% 0.00% -33.63% 13.00% 29.03% 3.33% -
  Horiz. % 133.33% 100.00% 100.00% 150.67% 133.33% 103.33% 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 148.73 128.70 101.82 122.01 156.22 173.32 116.71 4.12%
  YoY % 15.56% 26.40% -16.55% -21.90% -9.87% 48.50% -
  Horiz. % 127.44% 110.27% 87.24% 104.54% 133.85% 148.50% 100.00%
EPS 7.71 3.65 3.23 3.17 3.50 4.95 2.34 21.96%
  YoY % 111.23% 13.00% 1.89% -9.43% -29.29% 111.54% -
  Horiz. % 329.49% 155.98% 138.03% 135.47% 149.57% 211.54% 100.00%
DPS 0.74 0.55 0.55 0.83 0.74 0.57 0.57 4.44%
  YoY % 34.55% 0.00% -33.73% 12.16% 29.82% 0.00% -
  Horiz. % 129.82% 96.49% 96.49% 145.61% 129.82% 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 0.15 0.17 0.25 0.15 0.16 0.27 0.15 -
  YoY % -11.76% -32.00% 66.67% -6.25% -40.74% 80.00% -
  Horiz. % 100.00% 113.33% 166.67% 100.00% 106.67% 180.00% 100.00%
P/EPS 2.88 5.88 7.88 5.59 7.18 9.37 7.66 -15.03%
  YoY % -51.02% -25.38% 40.97% -22.14% -23.37% 22.32% -
  Horiz. % 37.60% 76.76% 102.87% 72.98% 93.73% 122.32% 100.00%
EY 34.73 17.01 12.68 17.90 13.93 10.68 13.05 17.70%
  YoY % 104.17% 34.15% -29.16% 28.50% 30.43% -18.16% -
  Horiz. % 266.13% 130.34% 97.16% 137.16% 106.74% 81.84% 100.00%
DY 3.33 2.59 2.17 4.70 2.94 1.24 3.19 0.72%
  YoY % 28.57% 19.35% -53.83% 59.86% 137.10% -61.13% -
  Horiz. % 104.39% 81.19% 68.03% 147.34% 92.16% 38.87% 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 0.14 0.13 0.18 0.15 0.17 0.23 0.13 1.24%
  YoY % 7.69% -27.78% 20.00% -11.76% -26.09% 76.92% -
  Horiz. % 107.69% 100.00% 138.46% 115.38% 130.77% 176.92% 100.00%
P/EPS 2.69 4.66 5.71 5.70 7.71 7.94 6.68 -14.05%
  YoY % -42.27% -18.39% 0.18% -26.07% -2.90% 18.86% -
  Horiz. % 40.27% 69.76% 85.48% 85.33% 115.42% 118.86% 100.00%
EY 37.21 21.45 17.50 17.53 12.97 12.59 14.96 16.38%
  YoY % 73.47% 22.57% -0.17% 35.16% 3.02% -15.84% -
  Horiz. % 248.73% 143.38% 116.98% 117.18% 86.70% 84.16% 100.00%
DY 3.57 3.26 3.00 4.60 2.74 1.46 3.66 -0.41%
  YoY % 9.51% 8.67% -34.78% 67.88% 87.67% -60.11% -
  Horiz. % 97.54% 89.07% 81.97% 125.68% 74.86% 39.89% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers