[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.85%
YoY- 74.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 369,712 407,556 300,928 269,989 245,008 253,788 214,953 43.69%
PBT 18,926 24,700 8,004 9,114 8,922 7,956 4,336 167.80%
Tax -2,862 -3,016 -2,172 -2,061 -1,808 -1,684 -799 134.65%
NP 16,064 21,684 5,832 7,053 7,114 6,272 3,537 175.01%
-
NP to SH 16,064 21,684 5,876 7,053 7,114 6,272 3,563 173.66%
-
Tax Rate 15.12% 12.21% 27.14% 22.61% 20.26% 21.17% 18.43% -
Total Cost 353,648 385,872 295,096 262,936 237,894 247,516 211,416 41.04%
-
Net Worth 78,531 78,772 73,438 75,028 73,202 72,143 70,551 7.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,199 - - - 1,199 -
Div Payout % - - 20.41% - - - 33.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 78,531 78,772 73,438 75,028 73,202 72,143 70,551 7.42%
NOSH 77,754 79,955 79,945 80,030 79,932 79,999 79,972 -1.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.35% 5.32% 1.94% 2.61% 2.90% 2.47% 1.65% -
ROE 20.46% 27.53% 8.00% 9.40% 9.72% 8.69% 5.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 475.49 509.73 376.42 337.36 306.52 317.24 268.78 46.42%
EPS 20.66 27.12 7.35 8.81 8.90 7.84 4.45 179.08%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.01 0.9852 0.9186 0.9375 0.9158 0.9018 0.8822 9.46%
Adjusted Per Share Value based on latest NOSH - 79,861
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.52 21.52 15.89 14.26 12.94 13.40 11.35 43.68%
EPS 0.85 1.15 0.31 0.37 0.38 0.33 0.19 172.25%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 0.0415 0.0416 0.0388 0.0396 0.0387 0.0381 0.0373 7.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.25 0.62 0.51 0.43 0.47 0.44 0.45 -
P/RPS 0.26 0.12 0.14 0.13 0.15 0.14 0.17 32.84%
P/EPS 6.05 2.29 6.94 4.88 5.28 5.61 10.10 -29.00%
EY 16.53 43.74 14.41 20.50 18.94 17.82 9.90 40.87%
DY 0.00 0.00 2.94 0.00 0.00 0.00 3.33 -
P/NAPS 1.24 0.63 0.56 0.46 0.51 0.49 0.51 81.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 -
Price 1.06 0.98 0.60 0.45 0.41 0.45 0.48 -
P/RPS 0.22 0.19 0.16 0.13 0.13 0.14 0.18 14.35%
P/EPS 5.13 3.61 8.16 5.11 4.61 5.74 10.77 -39.09%
EY 19.49 27.67 12.25 19.59 21.71 17.42 9.28 64.22%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.13 -
P/NAPS 1.05 0.99 0.65 0.48 0.45 0.50 0.54 55.97%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment