[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.83%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 311,848 235,466 146,712 61,401 219,422 152,319 96,379 118.29%
PBT 17,109 7,281 4,200 1,983 9,226 6,381 3,659 178.83%
Tax -1,613 -1,868 -1,059 -532 -2,032 -1,671 -972 40.03%
NP 15,496 5,413 3,141 1,451 7,194 4,710 2,687 220.56%
-
NP to SH 15,496 5,413 3,141 1,451 7,195 4,710 2,687 220.56%
-
Tax Rate 9.43% 25.66% 25.21% 26.83% 22.02% 26.19% 26.56% -
Total Cost 296,352 230,053 143,571 59,950 212,228 147,609 93,692 115.02%
-
Net Worth 112,346 102,219 99,271 98,543 97,585 94,509 95,245 11.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,355 580 581 - 1,161 581 580 75.79%
Div Payout % 8.75% 10.73% 18.52% - 16.15% 12.34% 21.61% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 112,346 102,219 99,271 98,543 97,585 94,509 95,245 11.60%
NOSH 77,480 77,439 77,555 77,593 77,448 77,467 77,435 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.97% 2.30% 2.14% 2.36% 3.28% 3.09% 2.79% -
ROE 13.79% 5.30% 3.16% 1.47% 7.37% 4.98% 2.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 402.49 304.07 189.17 79.13 283.31 196.62 124.46 118.21%
EPS 20.00 6.99 4.05 1.87 9.29 6.08 3.47 220.44%
DPS 1.75 0.75 0.75 0.00 1.50 0.75 0.75 75.64%
NAPS 1.45 1.32 1.28 1.27 1.26 1.22 1.23 11.56%
Adjusted Per Share Value based on latest NOSH - 77,593
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.18 14.48 9.02 3.78 13.50 9.37 5.93 118.23%
EPS 0.95 0.33 0.19 0.09 0.44 0.29 0.17 213.92%
DPS 0.08 0.04 0.04 0.00 0.07 0.04 0.04 58.53%
NAPS 0.0691 0.0629 0.0611 0.0606 0.06 0.0581 0.0586 11.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.47 0.44 0.58 0.58 0.78 0.50 0.69 -
P/RPS 0.12 0.14 0.31 0.73 0.28 0.25 0.55 -63.65%
P/EPS 2.35 6.29 14.32 31.02 8.40 8.22 19.88 -75.81%
EY 42.55 15.89 6.98 3.22 11.91 12.16 5.03 313.55%
DY 3.72 1.70 1.29 0.00 1.92 1.50 1.09 126.17%
P/NAPS 0.32 0.33 0.45 0.46 0.62 0.41 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 0.50 0.51 0.46 0.55 0.60 0.62 0.50 -
P/RPS 0.12 0.17 0.24 0.70 0.21 0.32 0.40 -55.08%
P/EPS 2.50 7.30 11.36 29.41 6.46 10.20 14.41 -68.79%
EY 40.00 13.71 8.80 3.40 15.48 9.81 6.94 220.44%
DY 3.50 1.47 1.63 0.00 2.50 1.21 1.50 75.64%
P/NAPS 0.34 0.39 0.36 0.43 0.48 0.51 0.41 -11.70%

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