[PMBTECH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 64.65%
YoY- 134.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 350,699 360,190 363,280 339,370 300,928 278,104 244,618 27.06%
PBT 14,796 13,736 13,006 12,190 8,004 7,233 5,950 83.24%
Tax -3,223 -3,043 -2,699 -2,505 -2,172 -1,443 -1,100 104.35%
NP 11,573 10,693 10,307 9,685 5,832 5,790 4,850 78.28%
-
NP to SH 11,574 10,757 10,371 9,749 5,921 5,840 4,900 77.08%
-
Tax Rate 21.78% 22.15% 20.75% 20.55% 27.14% 19.95% 18.49% -
Total Cost 339,126 349,497 352,973 329,685 295,096 272,314 239,768 25.92%
-
Net Worth 79,657 80,723 78,485 78,772 73,852 74,870 73,153 5.82%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,546 1,204 1,204 1,204 1,204 1,203 1,203 18.14%
Div Payout % 13.36% 11.19% 11.61% 12.35% 20.34% 20.60% 24.56% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,657 80,723 78,485 78,772 73,852 74,870 73,153 5.82%
NOSH 77,336 77,619 77,708 79,955 80,273 79,861 79,879 -2.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.30% 2.97% 2.84% 2.85% 1.94% 2.08% 1.98% -
ROE 14.53% 13.33% 13.21% 12.38% 8.02% 7.80% 6.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 453.47 464.05 467.49 424.45 374.88 348.23 306.23 29.82%
EPS 14.97 13.86 13.35 12.19 7.38 7.31 6.13 81.05%
DPS 2.00 1.55 1.55 1.50 1.50 1.50 1.50 21.07%
NAPS 1.03 1.04 1.01 0.9852 0.92 0.9375 0.9158 8.12%
Adjusted Per Share Value based on latest NOSH - 79,955
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.57 22.15 22.34 20.87 18.51 17.10 15.05 27.03%
EPS 0.71 0.66 0.64 0.60 0.36 0.36 0.30 77.31%
DPS 0.10 0.07 0.07 0.07 0.07 0.07 0.07 26.76%
NAPS 0.049 0.0496 0.0483 0.0484 0.0454 0.046 0.045 5.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.82 0.95 1.25 0.62 0.51 0.43 0.47 -
P/RPS 0.18 0.20 0.27 0.15 0.14 0.12 0.15 12.88%
P/EPS 5.48 6.85 9.37 5.08 6.91 5.88 7.66 -19.96%
EY 18.25 14.59 10.68 19.67 14.46 17.01 13.05 24.97%
DY 2.44 1.63 1.24 2.42 2.94 3.49 3.19 -16.32%
P/NAPS 0.80 0.91 1.24 0.63 0.55 0.46 0.51 34.89%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 -
Price 0.70 0.99 1.06 0.98 0.60 0.45 0.41 -
P/RPS 0.15 0.21 0.23 0.23 0.16 0.13 0.13 9.98%
P/EPS 4.68 7.14 7.94 8.04 8.13 6.15 6.68 -21.06%
EY 21.38 14.00 12.59 12.44 12.29 16.25 14.96 26.79%
DY 2.86 1.57 1.46 1.53 2.50 3.33 3.66 -15.12%
P/NAPS 0.68 0.95 1.05 0.99 0.65 0.48 0.45 31.58%

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