[PMBTECH] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.38%
YoY- 111.65%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 321,655 350,699 360,190 363,280 339,370 300,928 278,104 10.17%
PBT 11,198 14,796 13,736 13,006 12,190 8,004 7,233 33.79%
Tax -3,201 -3,223 -3,043 -2,699 -2,505 -2,172 -1,443 70.00%
NP 7,997 11,573 10,693 10,307 9,685 5,832 5,790 23.99%
-
NP to SH 7,998 11,574 10,757 10,371 9,749 5,921 5,840 23.29%
-
Tax Rate 28.59% 21.78% 22.15% 20.75% 20.55% 27.14% 19.95% -
Total Cost 313,658 339,126 349,497 352,973 329,685 295,096 272,314 9.87%
-
Net Worth 81,397 79,657 80,723 78,485 78,772 73,852 74,870 5.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,546 1,546 1,204 1,204 1,204 1,204 1,203 18.18%
Div Payout % 19.34% 13.36% 11.19% 11.61% 12.35% 20.34% 20.60% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 81,397 79,657 80,723 78,485 78,772 73,852 74,870 5.72%
NOSH 77,521 77,336 77,619 77,708 79,955 80,273 79,861 -1.96%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.49% 3.30% 2.97% 2.84% 2.85% 1.94% 2.08% -
ROE 9.83% 14.53% 13.33% 13.21% 12.38% 8.02% 7.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 414.93 453.47 464.05 467.49 424.45 374.88 348.23 12.38%
EPS 10.32 14.97 13.86 13.35 12.19 7.38 7.31 25.82%
DPS 2.00 2.00 1.55 1.55 1.50 1.50 1.50 21.12%
NAPS 1.05 1.03 1.04 1.01 0.9852 0.92 0.9375 7.84%
Adjusted Per Share Value based on latest NOSH - 77,708
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.99 18.52 19.02 19.18 17.92 15.89 14.69 10.17%
EPS 0.42 0.61 0.57 0.55 0.51 0.31 0.31 22.41%
DPS 0.08 0.08 0.06 0.06 0.06 0.06 0.06 21.12%
NAPS 0.043 0.0421 0.0426 0.0414 0.0416 0.039 0.0395 5.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.69 0.82 0.95 1.25 0.62 0.51 0.43 -
P/RPS 0.17 0.18 0.20 0.27 0.15 0.14 0.12 26.11%
P/EPS 6.69 5.48 6.85 9.37 5.08 6.91 5.88 8.97%
EY 14.95 18.25 14.59 10.68 19.67 14.46 17.01 -8.23%
DY 2.90 2.44 1.63 1.24 2.42 2.94 3.49 -11.60%
P/NAPS 0.66 0.80 0.91 1.24 0.63 0.55 0.46 27.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 -
Price 0.90 0.70 0.99 1.06 0.98 0.60 0.45 -
P/RPS 0.22 0.15 0.21 0.23 0.23 0.16 0.13 41.96%
P/EPS 8.72 4.68 7.14 7.94 8.04 8.13 6.15 26.18%
EY 11.46 21.38 14.00 12.59 12.44 12.29 16.25 -20.75%
DY 2.22 2.86 1.57 1.46 1.53 2.50 3.33 -23.66%
P/NAPS 0.86 0.68 0.95 1.05 0.99 0.65 0.48 47.46%

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