[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.75%
YoY- -63.65%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 192,758 175,184 212,740 210,750 191,422 209,984 321,617 -28.98%
PBT 7,318 6,832 6,797 5,506 2,920 716 11,267 -25.06%
Tax -1,944 -1,720 -1,638 -1,660 -780 -172 -1,912 1.11%
NP 5,374 5,112 5,159 3,846 2,140 544 9,355 -30.96%
-
NP to SH 5,374 5,112 5,160 3,846 2,140 544 9,356 -30.97%
-
Tax Rate 26.56% 25.18% 24.10% 30.15% 26.71% 24.02% 16.97% -
Total Cost 187,384 170,072 207,581 206,904 189,282 209,440 312,262 -28.92%
-
Net Worth 95,245 93,720 93,729 92,288 91,492 89,911 90,616 3.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,161 - 1,161 775 1,163 - 1,161 0.00%
Div Payout % 21.61% - 22.52% 20.16% 54.35% - 12.42% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 95,245 93,720 93,729 92,288 91,492 89,911 90,616 3.38%
NOSH 77,435 77,454 77,462 77,553 77,536 75,555 77,450 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.79% 2.92% 2.43% 1.83% 1.12% 0.26% 2.91% -
ROE 5.64% 5.45% 5.51% 4.17% 2.34% 0.61% 10.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 248.93 226.18 274.64 271.75 246.88 277.92 415.26 -28.97%
EPS 6.94 6.60 6.66 4.96 2.76 0.72 12.08 -30.96%
DPS 1.50 0.00 1.50 1.00 1.50 0.00 1.50 0.00%
NAPS 1.23 1.21 1.21 1.19 1.18 1.19 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 77,564
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.86 10.77 13.08 12.96 11.77 12.91 19.78 -28.96%
EPS 0.33 0.31 0.32 0.24 0.13 0.03 0.58 -31.40%
DPS 0.07 0.00 0.07 0.05 0.07 0.00 0.07 0.00%
NAPS 0.0586 0.0576 0.0576 0.0568 0.0563 0.0553 0.0557 3.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.45 0.55 0.45 0.48 0.44 0.41 -
P/RPS 0.28 0.20 0.20 0.17 0.19 0.16 0.10 99.03%
P/EPS 9.94 6.82 8.26 9.07 17.39 61.11 3.39 105.26%
EY 10.06 14.67 12.11 11.02 5.75 1.64 29.46 -51.24%
DY 2.17 0.00 2.73 2.22 3.13 0.00 3.66 -29.49%
P/NAPS 0.56 0.37 0.45 0.38 0.41 0.37 0.35 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.50 0.45 0.45 0.55 0.49 0.45 0.45 -
P/RPS 0.20 0.20 0.16 0.20 0.20 0.16 0.11 49.13%
P/EPS 7.20 6.82 6.76 11.09 17.75 62.50 3.73 55.21%
EY 13.88 14.67 14.80 9.02 5.63 1.60 26.84 -35.65%
DY 3.00 0.00 3.33 1.82 3.06 0.00 3.33 -6.73%
P/NAPS 0.41 0.37 0.37 0.46 0.42 0.38 0.38 5.21%

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