[PMBTECH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.07%
YoY- 62.21%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 269,755 237,027 219,422 206,996 213,408 204,040 212,740 17.20%
PBT 9,767 9,501 9,226 9,046 8,994 8,325 6,796 27.43%
Tax -2,119 -2,134 -2,032 -2,064 -2,220 -2,025 -1,638 18.78%
NP 7,648 7,367 7,194 6,982 6,774 6,300 5,158 30.12%
-
NP to SH 7,649 7,368 7,195 6,983 6,775 6,301 5,159 30.11%
-
Tax Rate 21.70% 22.46% 22.02% 22.82% 24.68% 24.32% 24.10% -
Total Cost 262,107 229,660 212,228 200,014 206,634 197,740 207,582 16.87%
-
Net Worth 99,229 98,543 97,542 94,561 95,223 93,720 93,867 3.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,162 1,161 1,161 1,162 1,162 1,161 1,161 0.05%
Div Payout % 15.19% 15.76% 16.14% 16.65% 17.16% 18.43% 22.51% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 99,229 98,543 97,542 94,561 95,223 93,720 93,867 3.78%
NOSH 77,522 77,593 77,414 77,509 77,417 77,454 77,576 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.84% 3.11% 3.28% 3.37% 3.17% 3.09% 2.42% -
ROE 7.71% 7.48% 7.38% 7.38% 7.11% 6.72% 5.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 347.97 305.47 283.44 267.06 275.66 263.43 274.23 17.25%
EPS 9.87 9.50 9.29 9.01 8.75 8.14 6.65 30.21%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.28 1.27 1.26 1.22 1.23 1.21 1.21 3.83%
Adjusted Per Share Value based on latest NOSH - 77,509
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.59 14.58 13.50 12.73 13.13 12.55 13.08 17.22%
EPS 0.47 0.45 0.44 0.43 0.42 0.39 0.32 29.30%
DPS 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00%
NAPS 0.061 0.0606 0.06 0.0582 0.0586 0.0576 0.0577 3.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.58 0.58 0.78 0.50 0.69 0.45 0.55 -
P/RPS 0.17 0.19 0.28 0.19 0.25 0.17 0.20 -10.29%
P/EPS 5.88 6.11 8.39 5.55 7.88 5.53 8.27 -20.38%
EY 17.01 16.37 11.92 18.02 12.68 18.08 12.09 25.63%
DY 2.59 2.59 1.92 3.00 2.17 3.33 2.72 -3.22%
P/NAPS 0.45 0.46 0.62 0.41 0.56 0.37 0.45 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 25/02/10 -
Price 0.46 0.55 0.60 0.62 0.50 0.45 0.45 -
P/RPS 0.13 0.18 0.21 0.23 0.18 0.17 0.16 -12.96%
P/EPS 4.66 5.79 6.46 6.88 5.71 5.53 6.77 -22.09%
EY 21.45 17.26 15.49 14.53 17.50 18.08 14.78 28.27%
DY 3.26 2.73 2.50 2.42 3.00 3.33 3.33 -1.41%
P/NAPS 0.36 0.43 0.48 0.51 0.41 0.37 0.37 -1.81%

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