[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.86%
YoY- 63.26%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 293,424 245,604 219,422 203,092 192,758 175,184 212,740 23.98%
PBT 8,400 7,932 9,226 8,508 7,318 6,832 6,797 15.20%
Tax -2,118 -2,128 -2,032 -2,228 -1,944 -1,720 -1,638 18.74%
NP 6,282 5,804 7,194 6,280 5,374 5,112 5,159 14.07%
-
NP to SH 6,282 5,804 7,195 6,280 5,374 5,112 5,160 14.05%
-
Tax Rate 25.21% 26.83% 22.02% 26.19% 26.56% 25.18% 24.10% -
Total Cost 287,142 239,800 212,228 196,812 187,384 170,072 207,581 24.22%
-
Net Worth 99,271 98,543 97,585 94,509 95,245 93,720 93,729 3.91%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,163 - 1,161 774 1,161 - 1,161 0.11%
Div Payout % 18.52% - 16.15% 12.34% 21.61% - 22.52% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 99,271 98,543 97,585 94,509 95,245 93,720 93,729 3.91%
NOSH 77,555 77,593 77,448 77,467 77,435 77,454 77,462 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.14% 2.36% 3.28% 3.09% 2.79% 2.92% 2.43% -
ROE 6.33% 5.89% 7.37% 6.64% 5.64% 5.45% 5.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 378.34 316.53 283.31 262.17 248.93 226.18 274.64 23.87%
EPS 8.10 7.48 9.29 8.11 6.94 6.60 6.66 13.98%
DPS 1.50 0.00 1.50 1.00 1.50 0.00 1.50 0.00%
NAPS 1.28 1.27 1.26 1.22 1.23 1.21 1.21 3.83%
Adjusted Per Share Value based on latest NOSH - 77,509
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 15.50 12.97 11.59 10.73 10.18 9.25 11.23 24.03%
EPS 0.33 0.31 0.38 0.33 0.28 0.27 0.27 14.35%
DPS 0.06 0.00 0.06 0.04 0.06 0.00 0.06 0.00%
NAPS 0.0524 0.052 0.0515 0.0499 0.0503 0.0495 0.0495 3.87%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.58 0.58 0.78 0.50 0.69 0.45 0.55 -
P/RPS 0.15 0.18 0.28 0.19 0.28 0.20 0.20 -17.49%
P/EPS 7.16 7.75 8.40 6.17 9.94 6.82 8.26 -9.11%
EY 13.97 12.90 11.91 16.21 10.06 14.67 12.11 10.02%
DY 2.59 0.00 1.92 2.00 2.17 0.00 2.73 -3.45%
P/NAPS 0.45 0.46 0.62 0.41 0.56 0.37 0.45 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 25/02/10 -
Price 0.46 0.55 0.60 0.62 0.50 0.45 0.45 -
P/RPS 0.12 0.17 0.21 0.24 0.20 0.20 0.16 -17.49%
P/EPS 5.68 7.35 6.46 7.65 7.20 6.82 6.76 -10.98%
EY 17.61 13.60 15.48 13.08 13.88 14.67 14.80 12.32%
DY 3.26 0.00 2.50 1.61 3.00 0.00 3.33 -1.41%
P/NAPS 0.36 0.43 0.48 0.51 0.41 0.37 0.37 -1.81%

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