Highlights

[PMBTECH] YoY TTM 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 -     3.04%    YoY -     39.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 281,883 284,705 309,793 219,422 212,740 321,617 350,699 -3.57%
  YoY % -0.99% -8.10% 41.19% 3.14% -33.85% -8.29% -
  Horiz. % 80.38% 81.18% 88.34% 62.57% 60.66% 91.71% 100.00%
PBT 10,485 12,456 16,923 9,226 6,796 11,267 14,796 -5.57%
  YoY % -15.82% -26.40% 83.43% 35.76% -39.68% -23.85% -
  Horiz. % 70.86% 84.18% 114.38% 62.35% 45.93% 76.15% 100.00%
Tax -2,930 -2,311 -1,427 -2,032 -1,638 -1,912 -3,223 -1.57%
  YoY % -26.78% -61.95% 29.77% -24.05% 14.33% 40.68% -
  Horiz. % 90.91% 71.70% 44.28% 63.05% 50.82% 59.32% 100.00%
NP 7,555 10,145 15,496 7,194 5,158 9,355 11,573 -6.85%
  YoY % -25.53% -34.53% 115.40% 39.47% -44.86% -19.17% -
  Horiz. % 65.28% 87.66% 133.90% 62.16% 44.57% 80.83% 100.00%
NP to SH 7,555 10,145 15,496 7,195 5,159 9,356 11,574 -6.86%
  YoY % -25.53% -34.53% 115.37% 39.47% -44.86% -19.16% -
  Horiz. % 65.28% 87.65% 133.89% 62.17% 44.57% 80.84% 100.00%
Tax Rate 27.94 % 18.55 % 8.43 % 22.02 % 24.10 % 16.97 % 21.78 % 4.23%
  YoY % 50.62% 120.05% -61.72% -8.63% 42.02% -22.08% -
  Horiz. % 128.28% 85.17% 38.71% 101.10% 110.65% 77.92% 100.00%
Total Cost 274,328 274,560 294,297 212,228 207,582 312,262 339,126 -3.47%
  YoY % -0.08% -6.71% 38.67% 2.24% -33.52% -7.92% -
  Horiz. % 80.89% 80.96% 86.78% 62.58% 61.21% 92.08% 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 2,323 2,323 1,356 1,161 1,161 1,163 1,546 7.01%
  YoY % -0.01% 71.30% 16.81% -0.01% -0.15% -24.80% -
  Horiz. % 150.21% 150.22% 87.70% 75.08% 75.09% 75.20% 100.00%
Div Payout % 30.75 % 22.90 % 8.75 % 16.14 % 22.51 % 12.43 % 13.36 % 14.89%
  YoY % 34.28% 161.71% -45.79% -28.30% 81.09% -6.96% -
  Horiz. % 230.16% 171.41% 65.49% 120.81% 168.49% 93.04% 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 2.68 % 3.56 % 5.00 % 3.28 % 2.42 % 2.91 % 3.30 % -3.41%
  YoY % -24.72% -28.80% 52.44% 35.54% -16.84% -11.82% -
  Horiz. % 81.21% 107.88% 151.52% 99.39% 73.33% 88.18% 100.00%
ROE 5.99 % 8.58 % 13.79 % 7.38 % 5.50 % 10.31 % 14.53 % -13.72%
  YoY % -30.19% -37.78% 86.86% 34.18% -46.65% -29.04% -
  Horiz. % 41.23% 59.05% 94.91% 50.79% 37.85% 70.96% 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 364.23 368.32 399.72 283.44 274.23 414.77 453.47 -3.58%
  YoY % -1.11% -7.86% 41.02% 3.36% -33.88% -8.53% -
  Horiz. % 80.32% 81.22% 88.15% 62.50% 60.47% 91.47% 100.00%
EPS 9.76 13.12 19.99 9.29 6.65 12.07 14.97 -6.88%
  YoY % -25.61% -34.37% 115.18% 39.70% -44.90% -19.37% -
  Horiz. % 65.20% 87.64% 133.53% 62.06% 44.42% 80.63% 100.00%
DPS 3.00 3.00 1.75 1.50 1.50 1.50 2.00 6.98%
  YoY % 0.00% 71.43% 16.67% 0.00% 0.00% -25.00% -
  Horiz. % 150.00% 150.00% 87.50% 75.00% 75.00% 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 134.49 135.84 147.81 104.69 101.50 153.45 167.32 -3.57%
  YoY % -0.99% -8.10% 41.19% 3.14% -33.85% -8.29% -
  Horiz. % 80.38% 81.19% 88.34% 62.57% 60.66% 91.71% 100.00%
EPS 3.60 4.84 7.39 3.43 2.46 4.46 5.52 -6.87%
  YoY % -25.62% -34.51% 115.45% 39.43% -44.84% -19.20% -
  Horiz. % 65.22% 87.68% 133.88% 62.14% 44.57% 80.80% 100.00%
DPS 1.11 1.11 0.65 0.55 0.55 0.55 0.74 6.98%
  YoY % 0.00% 70.77% 18.18% 0.00% 0.00% -25.68% -
  Horiz. % 150.00% 150.00% 87.84% 74.32% 74.32% 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 0.18 0.15 0.12 0.28 0.20 0.10 0.18 -
  YoY % 20.00% 25.00% -57.14% 40.00% 100.00% -44.44% -
  Horiz. % 100.00% 83.33% 66.67% 155.56% 111.11% 55.56% 100.00%
P/EPS 6.86 4.27 2.35 8.39 8.27 3.40 5.48 3.81%
  YoY % 60.66% 81.70% -71.99% 1.45% 143.24% -37.96% -
  Horiz. % 125.18% 77.92% 42.88% 153.10% 150.91% 62.04% 100.00%
EY 14.57 23.44 42.54 11.92 12.09 29.43 18.25 -3.68%
  YoY % -37.84% -44.90% 256.88% -1.41% -58.92% 61.26% -
  Horiz. % 79.84% 128.44% 233.10% 65.32% 66.25% 161.26% 100.00%
DY 4.48 5.36 3.72 1.92 2.72 3.66 2.44 10.65%
  YoY % -16.42% 44.09% 93.75% -29.41% -25.68% 50.00% -
  Horiz. % 183.61% 219.67% 152.46% 78.69% 111.48% 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 0.20 0.15 0.13 0.21 0.16 0.11 0.15 4.91%
  YoY % 33.33% 15.38% -38.10% 31.25% 45.45% -26.67% -
  Horiz. % 133.33% 100.00% 86.67% 140.00% 106.67% 73.33% 100.00%
P/EPS 7.38 4.19 2.50 6.46 6.77 3.73 4.68 7.88%
  YoY % 76.13% 67.60% -61.30% -4.58% 81.50% -20.30% -
  Horiz. % 157.69% 89.53% 53.42% 138.03% 144.66% 79.70% 100.00%
EY 13.56 23.86 39.99 15.49 14.78 26.81 21.38 -7.30%
  YoY % -43.17% -40.34% 158.17% 4.80% -44.87% 25.40% -
  Horiz. % 63.42% 111.60% 187.04% 72.45% 69.13% 125.40% 100.00%
DY 4.17 5.45 3.50 2.50 3.33 3.33 2.86 6.48%
  YoY % -23.49% 55.71% 40.00% -24.92% 0.00% 16.43% -
  Horiz. % 145.80% 190.56% 122.38% 87.41% 116.43% 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.
 


 

280  1674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.170.00 
 SEALINK 0.29+0.02 
 DAYA 0.010.00 
 BRAHIMS 0.165+0.005 
 EDUSPEC 0.0550.00 
 HIBISCS 0.99-0.02 
 POS-C35 0.04-0.005 
 ARMADA 0.22-0.005 
 PANSAR 0.450.00 
 DNEX 0.26+0.005 
Partners & Brokers