[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 17.88%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 158,063 95,711 52,496 321,617 239,410 161,596 72,845 67.52%
PBT 4,130 1,460 179 11,267 10,545 5,316 2,577 36.90%
Tax -1,245 -390 -43 -1,912 -2,608 -1,528 -732 42.43%
NP 2,885 1,070 136 9,355 7,937 3,788 1,845 34.68%
-
NP to SH 2,885 1,070 136 9,356 7,937 3,788 1,845 34.68%
-
Tax Rate 30.15% 26.71% 24.02% 16.97% 24.73% 28.74% 28.41% -
Total Cost 155,178 94,641 52,360 312,262 231,473 157,808 71,000 68.33%
-
Net Worth 92,288 91,492 89,911 90,616 88,361 82,886 81,397 8.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 581 581 - 1,161 - - - -
Div Payout % 20.16% 54.35% - 12.42% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 92,288 91,492 89,911 90,616 88,361 82,886 81,397 8.72%
NOSH 77,553 77,536 75,555 77,450 77,509 77,464 77,521 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.83% 1.12% 0.26% 2.91% 3.32% 2.34% 2.53% -
ROE 3.13% 1.17% 0.15% 10.32% 8.98% 4.57% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 203.81 123.44 69.48 415.26 308.88 208.61 93.97 67.47%
EPS 3.72 1.38 0.18 12.08 10.24 4.89 2.38 34.64%
DPS 0.75 0.75 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.19 1.17 1.14 1.07 1.05 8.69%
Adjusted Per Share Value based on latest NOSH - 77,540
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.35 5.05 2.77 16.98 12.64 8.53 3.85 67.47%
EPS 0.15 0.06 0.01 0.49 0.42 0.20 0.10 31.00%
DPS 0.03 0.03 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0487 0.0483 0.0475 0.0479 0.0467 0.0438 0.043 8.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.48 0.44 0.41 0.55 0.68 0.69 -
P/RPS 0.22 0.39 0.63 0.10 0.18 0.33 0.73 -55.01%
P/EPS 12.10 34.78 244.44 3.39 5.37 13.91 28.99 -44.12%
EY 8.27 2.88 0.41 29.46 18.62 7.19 3.45 79.01%
DY 1.67 1.56 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.37 0.35 0.48 0.64 0.66 -30.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 22/05/08 -
Price 0.55 0.49 0.45 0.45 0.45 0.73 0.90 -
P/RPS 0.27 0.40 0.65 0.11 0.15 0.35 0.96 -57.04%
P/EPS 14.78 35.51 250.00 3.73 4.39 14.93 37.82 -46.51%
EY 6.76 2.82 0.40 26.84 22.76 6.70 2.64 87.05%
DY 1.36 1.53 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.38 0.38 0.39 0.68 0.86 -34.08%

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