[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 186.27%
YoY- 115.37%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 219,442 148,646 70,373 311,848 235,466 146,712 61,401 133.21%
PBT 12,291 5,366 2,424 17,109 7,281 4,200 1,983 236.30%
Tax -2,433 -1,560 -689 -1,613 -1,868 -1,059 -532 174.75%
NP 9,858 3,806 1,735 15,496 5,413 3,141 1,451 257.46%
-
NP to SH 9,859 3,807 1,736 15,496 5,413 3,141 1,451 257.48%
-
Tax Rate 19.79% 29.07% 28.42% 9.43% 25.66% 25.21% 26.83% -
Total Cost 209,584 144,840 68,638 296,352 230,053 143,571 59,950 129.82%
-
Net Worth 120,137 115,528 113,925 112,346 102,219 99,271 98,543 14.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,550 775 - 1,355 580 581 - -
Div Payout % 15.72% 20.37% - 8.75% 10.73% 18.52% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,137 115,528 113,925 112,346 102,219 99,271 98,543 14.08%
NOSH 77,507 77,535 77,499 77,480 77,439 77,555 77,593 -0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.49% 2.56% 2.47% 4.97% 2.30% 2.14% 2.36% -
ROE 8.21% 3.30% 1.52% 13.79% 5.30% 3.16% 1.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 283.12 191.71 90.80 402.49 304.07 189.17 79.13 133.38%
EPS 12.72 4.91 2.24 20.00 6.99 4.05 1.87 257.75%
DPS 2.00 1.00 0.00 1.75 0.75 0.75 0.00 -
NAPS 1.55 1.49 1.47 1.45 1.32 1.28 1.27 14.16%
Adjusted Per Share Value based on latest NOSH - 77,501
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.50 9.14 4.33 19.18 14.48 9.02 3.78 133.10%
EPS 0.61 0.23 0.11 0.95 0.33 0.19 0.09 256.89%
DPS 0.10 0.05 0.00 0.08 0.04 0.04 0.00 -
NAPS 0.0739 0.0711 0.0701 0.0691 0.0629 0.0611 0.0606 14.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.51 0.60 0.62 0.47 0.44 0.58 0.58 -
P/RPS 0.18 0.31 0.68 0.12 0.14 0.31 0.73 -60.57%
P/EPS 4.01 12.22 27.68 2.35 6.29 14.32 31.02 -74.33%
EY 24.94 8.18 3.61 42.55 15.89 6.98 3.22 290.00%
DY 3.92 1.67 0.00 3.72 1.70 1.29 0.00 -
P/NAPS 0.33 0.40 0.42 0.32 0.33 0.45 0.46 -19.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 0.55 0.56 0.60 0.50 0.51 0.46 0.55 -
P/RPS 0.19 0.29 0.66 0.12 0.17 0.24 0.70 -57.97%
P/EPS 4.32 11.41 26.79 2.50 7.30 11.36 29.41 -72.06%
EY 23.13 8.77 3.73 40.00 13.71 8.80 3.40 257.77%
DY 3.64 1.79 0.00 3.50 1.47 1.63 0.00 -
P/NAPS 0.35 0.38 0.41 0.34 0.39 0.36 0.43 -12.79%

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