[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 52.76%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 235,466 146,712 61,401 219,422 152,319 96,379 43,796 206.58%
PBT 7,281 4,200 1,983 9,226 6,381 3,659 1,708 162.67%
Tax -1,868 -1,059 -532 -2,032 -1,671 -972 -430 166.00%
NP 5,413 3,141 1,451 7,194 4,710 2,687 1,278 161.55%
-
NP to SH 5,413 3,141 1,451 7,195 4,710 2,687 1,278 161.55%
-
Tax Rate 25.66% 25.21% 26.83% 22.02% 26.19% 26.56% 25.18% -
Total Cost 230,053 143,571 59,950 212,228 147,609 93,692 42,518 207.88%
-
Net Worth 102,219 99,271 98,543 97,585 94,509 95,245 93,720 5.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 580 581 - 1,161 581 580 - -
Div Payout % 10.73% 18.52% - 16.15% 12.34% 21.61% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 102,219 99,271 98,543 97,585 94,509 95,245 93,720 5.95%
NOSH 77,439 77,555 77,593 77,448 77,467 77,435 77,454 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.30% 2.14% 2.36% 3.28% 3.09% 2.79% 2.92% -
ROE 5.30% 3.16% 1.47% 7.37% 4.98% 2.82% 1.36% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 304.07 189.17 79.13 283.31 196.62 124.46 56.54 206.64%
EPS 6.99 4.05 1.87 9.29 6.08 3.47 1.65 161.58%
DPS 0.75 0.75 0.00 1.50 0.75 0.75 0.00 -
NAPS 1.32 1.28 1.27 1.26 1.22 1.23 1.21 5.96%
Adjusted Per Share Value based on latest NOSH - 77,414
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.43 7.75 3.24 11.59 8.04 5.09 2.31 206.75%
EPS 0.29 0.17 0.08 0.38 0.25 0.14 0.07 157.72%
DPS 0.03 0.03 0.00 0.06 0.03 0.03 0.00 -
NAPS 0.054 0.0524 0.052 0.0515 0.0499 0.0503 0.0495 5.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.58 0.58 0.78 0.50 0.69 0.45 -
P/RPS 0.14 0.31 0.73 0.28 0.25 0.55 0.80 -68.68%
P/EPS 6.29 14.32 31.02 8.40 8.22 19.88 27.27 -62.35%
EY 15.89 6.98 3.22 11.91 12.16 5.03 3.67 165.41%
DY 1.70 1.29 0.00 1.92 1.50 1.09 0.00 -
P/NAPS 0.33 0.45 0.46 0.62 0.41 0.56 0.37 -7.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 -
Price 0.51 0.46 0.55 0.60 0.62 0.50 0.45 -
P/RPS 0.17 0.24 0.70 0.21 0.32 0.40 0.80 -64.35%
P/EPS 7.30 11.36 29.41 6.46 10.20 14.41 27.27 -58.43%
EY 13.71 8.80 3.40 15.48 9.81 6.94 3.67 140.56%
DY 1.47 1.63 0.00 2.50 1.21 1.50 0.00 -
P/NAPS 0.39 0.36 0.43 0.48 0.51 0.41 0.37 3.56%

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