[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.93%
YoY- 839.71%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 219,422 203,092 192,758 175,184 212,740 210,750 191,422 9.50%
PBT 9,226 8,508 7,318 6,832 6,797 5,506 2,920 114.87%
Tax -2,032 -2,228 -1,944 -1,720 -1,638 -1,660 -780 89.00%
NP 7,194 6,280 5,374 5,112 5,159 3,846 2,140 123.91%
-
NP to SH 7,195 6,280 5,374 5,112 5,160 3,846 2,140 123.93%
-
Tax Rate 22.02% 26.19% 26.56% 25.18% 24.10% 30.15% 26.71% -
Total Cost 212,228 196,812 187,384 170,072 207,581 206,904 189,282 7.90%
-
Net Worth 97,585 94,509 95,245 93,720 93,729 92,288 91,492 4.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,161 774 1,161 - 1,161 775 1,163 -0.11%
Div Payout % 16.15% 12.34% 21.61% - 22.52% 20.16% 54.35% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 97,585 94,509 95,245 93,720 93,729 92,288 91,492 4.37%
NOSH 77,448 77,467 77,435 77,454 77,462 77,553 77,536 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.28% 3.09% 2.79% 2.92% 2.43% 1.83% 1.12% -
ROE 7.37% 6.64% 5.64% 5.45% 5.51% 4.17% 2.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 283.31 262.17 248.93 226.18 274.64 271.75 246.88 9.58%
EPS 9.29 8.11 6.94 6.60 6.66 4.96 2.76 124.10%
DPS 1.50 1.00 1.50 0.00 1.50 1.00 1.50 0.00%
NAPS 1.26 1.22 1.23 1.21 1.21 1.19 1.18 4.45%
Adjusted Per Share Value based on latest NOSH - 77,454
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.59 10.73 10.18 9.25 11.23 11.13 10.11 9.50%
EPS 0.38 0.33 0.28 0.27 0.27 0.20 0.11 128.00%
DPS 0.06 0.04 0.06 0.00 0.06 0.04 0.06 0.00%
NAPS 0.0515 0.0499 0.0503 0.0495 0.0495 0.0487 0.0483 4.35%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.78 0.50 0.69 0.45 0.55 0.45 0.48 -
P/RPS 0.28 0.19 0.28 0.20 0.20 0.17 0.19 29.40%
P/EPS 8.40 6.17 9.94 6.82 8.26 9.07 17.39 -38.35%
EY 11.91 16.21 10.06 14.67 12.11 11.02 5.75 62.27%
DY 1.92 2.00 2.17 0.00 2.73 2.22 3.13 -27.74%
P/NAPS 0.62 0.41 0.56 0.37 0.45 0.38 0.41 31.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 -
Price 0.60 0.62 0.50 0.45 0.45 0.55 0.49 -
P/RPS 0.21 0.24 0.20 0.20 0.16 0.20 0.20 3.29%
P/EPS 6.46 7.65 7.20 6.82 6.76 11.09 17.75 -48.93%
EY 15.48 13.08 13.88 14.67 14.80 9.02 5.63 95.90%
DY 2.50 1.61 3.00 0.00 3.33 1.82 3.06 -12.57%
P/NAPS 0.48 0.51 0.41 0.37 0.37 0.46 0.42 9.28%

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