[PMBTECH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.28%
YoY- 158.67%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 181,796 180,680 187,704 201,489 194,138 158,497 106,197 43.05%
PBT 7,620 7,027 8,795 10,108 9,765 9,839 6,511 11.04%
Tax -813 -392 -868 -1,207 -1,620 -1,886 -1,103 -18.38%
NP 6,807 6,635 7,927 8,901 8,145 7,953 5,408 16.56%
-
NP to SH 6,807 6,635 7,927 8,901 8,145 7,953 5,408 16.56%
-
Tax Rate 10.67% 5.58% 9.87% 11.94% 16.59% 19.17% 16.94% -
Total Cost 174,989 174,045 179,777 192,588 185,993 150,544 100,789 44.40%
-
Net Worth 0 0 0 66,927 63,397 63,657 65,646 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,599 2,599 2,599 4,599 2,598 2,598 2,598 0.02%
Div Payout % 38.20% 39.19% 32.80% 51.67% 31.91% 32.68% 48.05% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 0 66,927 63,397 63,657 65,646 -
NOSH 79,999 79,824 79,999 79,999 79,615 80,031 79,959 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.74% 3.67% 4.22% 4.42% 4.20% 5.02% 5.09% -
ROE 0.00% 0.00% 0.00% 13.30% 12.85% 12.49% 8.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 227.25 226.35 234.63 251.86 243.84 198.04 132.81 43.01%
EPS 8.51 8.31 9.91 11.13 10.23 9.94 6.76 16.57%
DPS 3.25 3.25 3.25 5.75 3.25 3.25 3.25 0.00%
NAPS 0.00 0.00 0.00 0.8366 0.7963 0.7954 0.821 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.18 11.11 11.54 12.39 11.94 9.75 6.53 43.06%
EPS 0.42 0.41 0.49 0.55 0.50 0.49 0.33 17.42%
DPS 0.16 0.16 0.16 0.28 0.16 0.16 0.16 0.00%
NAPS 0.00 0.00 0.00 0.0412 0.039 0.0392 0.0404 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.51 0.64 0.65 0.85 0.96 1.24 -
P/RPS 0.22 0.23 0.27 0.26 0.35 0.48 0.93 -61.71%
P/EPS 5.76 6.14 6.46 5.84 8.31 9.66 18.33 -53.74%
EY 17.36 16.30 15.48 17.12 12.04 10.35 5.45 116.33%
DY 6.63 6.37 5.08 8.85 3.82 3.38 2.62 85.59%
P/NAPS 0.00 0.00 0.00 0.78 1.07 1.21 1.51 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 26/05/05 22/02/05 23/11/04 26/08/04 - -
Price 0.43 0.46 0.55 0.65 0.71 0.90 0.00 -
P/RPS 0.19 0.20 0.23 0.26 0.29 0.45 0.00 -
P/EPS 5.05 5.53 5.55 5.84 6.94 9.06 0.00 -
EY 19.79 18.07 18.02 17.12 14.41 11.04 0.00 -
DY 7.56 7.07 5.91 8.85 4.58 3.61 0.00 -
P/NAPS 0.00 0.00 0.00 0.78 0.89 1.13 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