[PMBTECH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.84%
YoY- -44.86%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 206,996 213,408 204,040 212,740 240,270 255,732 301,268 -22.11%
PBT 9,046 8,994 8,325 6,796 4,853 7,412 8,869 1.32%
Tax -2,064 -2,220 -2,025 -1,638 -549 -774 -1,223 41.70%
NP 6,982 6,774 6,300 5,158 4,304 6,638 7,646 -5.87%
-
NP to SH 6,983 6,775 6,301 5,159 4,305 6,639 7,647 -5.87%
-
Tax Rate 22.82% 24.68% 24.32% 24.10% 11.31% 10.44% 13.79% -
Total Cost 200,014 206,634 197,740 207,582 235,966 249,094 293,622 -22.56%
-
Net Worth 94,561 95,223 93,720 93,867 92,301 91,181 89,911 3.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,162 1,162 1,161 1,161 1,742 1,742 1,163 -0.05%
Div Payout % 16.65% 17.16% 18.43% 22.51% 40.48% 26.25% 15.21% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 94,561 95,223 93,720 93,867 92,301 91,181 89,911 3.41%
NOSH 77,509 77,417 77,454 77,576 77,564 77,272 75,555 1.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.37% 3.17% 3.09% 2.42% 1.79% 2.60% 2.54% -
ROE 7.38% 7.11% 6.72% 5.50% 4.66% 7.28% 8.51% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 267.06 275.66 263.43 274.23 309.77 330.95 398.74 -23.43%
EPS 9.01 8.75 8.14 6.65 5.55 8.59 10.12 -7.44%
DPS 1.50 1.50 1.50 1.50 2.25 2.26 1.54 -1.73%
NAPS 1.22 1.23 1.21 1.21 1.19 1.18 1.19 1.67%
Adjusted Per Share Value based on latest NOSH - 77,576
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.93 11.27 10.78 11.23 12.69 13.51 15.91 -22.12%
EPS 0.37 0.36 0.33 0.27 0.23 0.35 0.40 -5.06%
DPS 0.06 0.06 0.06 0.06 0.09 0.09 0.06 0.00%
NAPS 0.0499 0.0503 0.0495 0.0496 0.0487 0.0482 0.0475 3.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.69 0.45 0.55 0.45 0.48 0.44 -
P/RPS 0.19 0.25 0.17 0.20 0.15 0.15 0.11 43.91%
P/EPS 5.55 7.88 5.53 8.27 8.11 5.59 4.35 17.61%
EY 18.02 12.68 18.08 12.09 12.33 17.90 23.00 -15.00%
DY 3.00 2.17 3.33 2.72 4.99 4.70 3.50 -9.75%
P/NAPS 0.41 0.56 0.37 0.45 0.38 0.41 0.37 7.07%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 27/05/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 0.62 0.50 0.45 0.45 0.55 0.49 0.45 -
P/RPS 0.23 0.18 0.17 0.16 0.18 0.15 0.11 63.44%
P/EPS 6.88 5.71 5.53 6.77 9.91 5.70 4.45 33.67%
EY 14.53 17.50 18.08 14.78 10.09 17.53 22.49 -25.24%
DY 2.42 3.00 3.33 3.33 4.08 4.60 3.42 -20.57%
P/NAPS 0.51 0.41 0.37 0.37 0.46 0.42 0.38 21.65%

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