[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 78.86%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 152,319 96,379 43,796 212,740 158,063 95,711 52,496 103.29%
PBT 6,381 3,659 1,708 6,797 4,130 1,460 179 980.80%
Tax -1,671 -972 -430 -1,638 -1,245 -390 -43 1044.73%
NP 4,710 2,687 1,278 5,159 2,885 1,070 136 960.19%
-
NP to SH 4,710 2,687 1,278 5,160 2,885 1,070 136 960.19%
-
Tax Rate 26.19% 26.56% 25.18% 24.10% 30.15% 26.71% 24.02% -
Total Cost 147,609 93,692 42,518 207,581 155,178 94,641 52,360 99.43%
-
Net Worth 94,509 95,245 93,720 93,729 92,288 91,492 89,911 3.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 581 580 - 1,161 581 581 - -
Div Payout % 12.34% 21.61% - 22.52% 20.16% 54.35% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 94,509 95,245 93,720 93,729 92,288 91,492 89,911 3.37%
NOSH 77,467 77,435 77,454 77,462 77,553 77,536 75,555 1.67%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.09% 2.79% 2.92% 2.43% 1.83% 1.12% 0.26% -
ROE 4.98% 2.82% 1.36% 5.51% 3.13% 1.17% 0.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 196.62 124.46 56.54 274.64 203.81 123.44 69.48 99.94%
EPS 6.08 3.47 1.65 6.66 3.72 1.38 0.18 942.69%
DPS 0.75 0.75 0.00 1.50 0.75 0.75 0.00 -
NAPS 1.22 1.23 1.21 1.21 1.19 1.18 1.19 1.67%
Adjusted Per Share Value based on latest NOSH - 77,576
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.04 5.09 2.31 11.23 8.35 5.05 2.77 103.34%
EPS 0.25 0.14 0.07 0.27 0.15 0.06 0.01 753.31%
DPS 0.03 0.03 0.00 0.06 0.03 0.03 0.00 -
NAPS 0.0499 0.0503 0.0495 0.0495 0.0487 0.0483 0.0475 3.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.69 0.45 0.55 0.45 0.48 0.44 -
P/RPS 0.25 0.55 0.80 0.20 0.22 0.39 0.63 -45.96%
P/EPS 8.22 19.88 27.27 8.26 12.10 34.78 244.44 -89.56%
EY 12.16 5.03 3.67 12.11 8.27 2.88 0.41 856.17%
DY 1.50 1.09 0.00 2.73 1.67 1.56 0.00 -
P/NAPS 0.41 0.56 0.37 0.45 0.38 0.41 0.37 7.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 0.62 0.50 0.45 0.45 0.55 0.49 0.45 -
P/RPS 0.32 0.40 0.80 0.16 0.27 0.40 0.65 -37.62%
P/EPS 10.20 14.41 27.27 6.76 14.78 35.51 250.00 -88.12%
EY 9.81 6.94 3.67 14.80 6.76 2.82 0.40 742.48%
DY 1.21 1.50 0.00 3.33 1.36 1.53 0.00 -
P/NAPS 0.51 0.41 0.37 0.37 0.46 0.42 0.38 21.65%

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