[PMBTECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.68%
YoY- -26.15%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 339,370 300,928 278,104 244,618 230,837 214,953 181,796 51.66%
PBT 12,190 8,004 7,233 5,950 5,038 4,337 7,620 36.82%
Tax -2,505 -2,172 -1,443 -1,100 -924 -798 -813 111.88%
NP 9,685 5,832 5,790 4,850 4,114 3,539 6,807 26.52%
-
NP to SH 9,749 5,921 5,840 4,900 4,164 3,564 6,807 27.08%
-
Tax Rate 20.55% 27.14% 19.95% 18.49% 18.34% 18.40% 10.67% -
Total Cost 329,685 295,096 272,314 239,768 226,723 211,414 174,989 52.60%
-
Net Worth 78,772 73,852 74,870 73,153 72,143 70,770 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,204 1,204 1,203 1,203 1,203 1,203 2,599 -40.15%
Div Payout % 12.35% 20.34% 20.60% 24.56% 28.90% 33.76% 38.20% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,772 73,852 74,870 73,153 72,143 70,770 0 -
NOSH 79,955 80,273 79,861 79,879 79,999 80,220 79,999 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.85% 1.94% 2.08% 1.98% 1.78% 1.65% 3.74% -
ROE 12.38% 8.02% 7.80% 6.70% 5.77% 5.04% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 424.45 374.88 348.23 306.23 288.55 267.95 227.25 51.72%
EPS 12.19 7.38 7.31 6.13 5.21 4.44 8.51 27.09%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 3.25 -40.30%
NAPS 0.9852 0.92 0.9375 0.9158 0.9018 0.8822 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,879
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.92 15.89 14.69 12.92 12.19 11.35 9.60 51.66%
EPS 0.51 0.31 0.31 0.26 0.22 0.19 0.36 26.16%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.14 -43.18%
NAPS 0.0416 0.039 0.0395 0.0386 0.0381 0.0374 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.51 0.43 0.47 0.44 0.45 0.49 -
P/RPS 0.15 0.14 0.12 0.15 0.15 0.17 0.22 -22.55%
P/EPS 5.08 6.91 5.88 7.66 8.45 10.13 5.76 -8.04%
EY 19.67 14.46 17.01 13.05 11.83 9.87 17.36 8.69%
DY 2.42 2.94 3.49 3.19 3.41 3.33 6.63 -48.95%
P/NAPS 0.63 0.55 0.46 0.51 0.49 0.51 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 -
Price 0.98 0.60 0.45 0.41 0.45 0.48 0.43 -
P/RPS 0.23 0.16 0.13 0.13 0.16 0.18 0.19 13.59%
P/EPS 8.04 8.13 6.15 6.68 8.65 10.80 5.05 36.38%
EY 12.44 12.29 16.25 14.96 11.57 9.26 19.79 -26.63%
DY 1.53 2.50 3.33 3.66 3.33 3.13 7.56 -65.56%
P/NAPS 0.99 0.65 0.48 0.45 0.50 0.54 0.00 -

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