[PMBTECH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.6%
YoY- 95.47%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 328,355 327,439 321,655 350,699 360,190 363,280 339,370 -2.16%
PBT 12,773 10,649 11,198 14,796 13,736 13,006 12,190 3.15%
Tax -3,414 -3,320 -3,201 -3,223 -3,043 -2,699 -2,505 22.85%
NP 9,359 7,329 7,997 11,573 10,693 10,307 9,685 -2.25%
-
NP to SH 9,360 7,330 7,998 11,574 10,757 10,371 9,749 -2.67%
-
Tax Rate 26.73% 31.18% 28.59% 21.78% 22.15% 20.75% 20.55% -
Total Cost 318,996 320,110 313,658 339,126 349,497 352,973 329,685 -2.16%
-
Net Worth 88,408 82,829 81,397 79,657 80,723 78,485 78,772 7.97%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,546 1,546 1,546 1,546 1,204 1,204 1,204 18.08%
Div Payout % 16.52% 21.10% 19.34% 13.36% 11.19% 11.61% 12.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 88,408 82,829 81,397 79,657 80,723 78,485 78,772 7.97%
NOSH 77,551 77,410 77,521 77,336 77,619 77,708 79,955 -2.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.85% 2.24% 2.49% 3.30% 2.97% 2.84% 2.85% -
ROE 10.59% 8.85% 9.83% 14.53% 13.33% 13.21% 12.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 423.40 422.99 414.93 453.47 464.05 467.49 424.45 -0.16%
EPS 12.07 9.47 10.32 14.97 13.86 13.35 12.19 -0.65%
DPS 2.00 2.00 2.00 2.00 1.55 1.55 1.50 21.07%
NAPS 1.14 1.07 1.05 1.03 1.04 1.01 0.9852 10.18%
Adjusted Per Share Value based on latest NOSH - 77,336
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.20 20.14 19.78 21.57 22.15 22.34 20.87 -2.14%
EPS 0.58 0.45 0.49 0.71 0.66 0.64 0.60 -2.22%
DPS 0.10 0.10 0.10 0.10 0.07 0.07 0.07 26.76%
NAPS 0.0544 0.0509 0.0501 0.049 0.0496 0.0483 0.0484 8.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.68 0.69 0.82 0.95 1.25 0.62 -
P/RPS 0.13 0.16 0.17 0.18 0.20 0.27 0.15 -9.07%
P/EPS 4.56 7.18 6.69 5.48 6.85 9.37 5.08 -6.92%
EY 21.94 13.93 14.95 18.25 14.59 10.68 19.67 7.53%
DY 3.64 2.94 2.90 2.44 1.63 1.24 2.42 31.18%
P/NAPS 0.48 0.64 0.66 0.80 0.91 1.24 0.63 -16.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 -
Price 0.45 0.73 0.90 0.70 0.99 1.06 0.98 -
P/RPS 0.11 0.17 0.22 0.15 0.21 0.23 0.23 -38.76%
P/EPS 3.73 7.71 8.72 4.68 7.14 7.94 8.04 -39.98%
EY 26.82 12.97 11.46 21.38 14.00 12.59 12.44 66.65%
DY 4.44 2.74 2.22 2.86 1.57 1.46 1.53 103.05%
P/NAPS 0.39 0.68 0.86 0.68 0.95 1.05 0.99 -46.17%

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