[PMBTECH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 34.44%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,273 70,373 74,327 88,754 85,311 61,401 67,103 10.82%
PBT 2,942 2,424 9,642 3,081 2,217 1,983 2,845 2.26%
Tax -871 -689 441 -809 -527 -532 -361 79.98%
NP 2,071 1,735 10,083 2,272 1,690 1,451 2,484 -11.42%
-
NP to SH 2,071 1,736 10,083 2,272 1,690 1,451 2,485 -11.45%
-
Tax Rate 29.61% 28.42% -4.57% 26.26% 23.77% 26.83% 12.69% -
Total Cost 76,202 68,638 64,244 86,482 83,621 59,950 64,619 11.63%
-
Net Worth 115,572 113,925 112,377 102,356 99,229 98,543 97,542 11.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 775 - 775 - 581 - 580 21.33%
Div Payout % 37.45% - 7.69% - 34.40% - 23.36% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 115,572 113,925 112,377 102,356 99,229 98,543 97,542 11.98%
NOSH 77,565 77,499 77,501 77,542 77,522 77,593 77,414 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.65% 2.47% 13.57% 2.56% 1.98% 2.36% 3.70% -
ROE 1.79% 1.52% 8.97% 2.22% 1.70% 1.47% 2.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 100.91 90.80 95.90 114.46 110.05 79.13 86.68 10.67%
EPS 2.67 2.24 13.01 2.93 2.18 1.87 3.21 -11.56%
DPS 1.00 0.00 1.00 0.00 0.75 0.00 0.75 21.16%
NAPS 1.49 1.47 1.45 1.32 1.28 1.27 1.26 11.83%
Adjusted Per Share Value based on latest NOSH - 77,542
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.81 4.33 4.57 5.46 5.25 3.78 4.13 10.70%
EPS 0.13 0.11 0.62 0.14 0.10 0.09 0.15 -9.10%
DPS 0.05 0.00 0.05 0.00 0.04 0.00 0.04 16.05%
NAPS 0.0711 0.0701 0.0691 0.063 0.061 0.0606 0.06 11.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.60 0.62 0.47 0.44 0.58 0.58 0.78 -
P/RPS 0.59 0.68 0.49 0.38 0.53 0.73 0.90 -24.55%
P/EPS 22.47 27.68 3.61 15.02 26.61 31.02 24.30 -5.09%
EY 4.45 3.61 27.68 6.66 3.76 3.22 4.12 5.27%
DY 1.67 0.00 2.13 0.00 1.29 0.00 0.96 44.69%
P/NAPS 0.40 0.42 0.32 0.33 0.45 0.46 0.62 -25.35%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.56 0.60 0.50 0.51 0.46 0.55 0.60 -
P/RPS 0.55 0.66 0.52 0.45 0.42 0.70 0.69 -14.04%
P/EPS 20.97 26.79 3.84 17.41 21.10 29.41 18.69 7.98%
EY 4.77 3.73 26.02 5.75 4.74 3.40 5.35 -7.37%
DY 1.79 0.00 2.00 0.00 1.63 0.00 1.25 27.07%
P/NAPS 0.38 0.41 0.34 0.39 0.36 0.43 0.48 -14.43%

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