[PMBTECH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.27%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 212,740 240,270 255,732 301,268 321,617 328,355 327,439 -24.92%
PBT 6,796 4,853 7,412 8,869 11,267 12,773 10,649 -25.81%
Tax -1,638 -549 -774 -1,223 -1,912 -3,414 -3,320 -37.48%
NP 5,158 4,304 6,638 7,646 9,355 9,359 7,329 -20.82%
-
NP to SH 5,159 4,305 6,639 7,647 9,356 9,360 7,330 -20.82%
-
Tax Rate 24.10% 11.31% 10.44% 13.79% 16.97% 26.73% 31.18% -
Total Cost 207,582 235,966 249,094 293,622 312,262 318,996 320,110 -25.02%
-
Net Worth 93,867 92,301 91,181 89,911 90,722 88,408 82,829 8.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,161 1,742 1,742 1,163 1,163 1,546 1,546 -17.33%
Div Payout % 22.51% 40.48% 26.25% 15.21% 12.43% 16.52% 21.10% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 93,867 92,301 91,181 89,911 90,722 88,408 82,829 8.67%
NOSH 77,576 77,564 77,272 75,555 77,540 77,551 77,410 0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.42% 1.79% 2.60% 2.54% 2.91% 2.85% 2.24% -
ROE 5.50% 4.66% 7.28% 8.51% 10.31% 10.59% 8.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 274.23 309.77 330.95 398.74 414.77 423.40 422.99 -25.03%
EPS 6.65 5.55 8.59 10.12 12.07 12.07 9.47 -20.94%
DPS 1.50 2.25 2.26 1.54 1.50 2.00 2.00 -17.40%
NAPS 1.21 1.19 1.18 1.19 1.17 1.14 1.07 8.51%
Adjusted Per Share Value based on latest NOSH - 75,555
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.08 14.78 15.73 18.53 19.78 20.20 20.14 -24.94%
EPS 0.32 0.26 0.41 0.47 0.58 0.58 0.45 -20.28%
DPS 0.07 0.11 0.11 0.07 0.07 0.10 0.10 -21.11%
NAPS 0.0577 0.0568 0.0561 0.0553 0.0558 0.0544 0.0509 8.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.45 0.48 0.44 0.41 0.55 0.68 -
P/RPS 0.20 0.15 0.15 0.11 0.10 0.13 0.16 15.99%
P/EPS 8.27 8.11 5.59 4.35 3.40 4.56 7.18 9.85%
EY 12.09 12.33 17.90 23.00 29.43 21.94 13.93 -8.98%
DY 2.72 4.99 4.70 3.50 3.66 3.64 2.94 -5.03%
P/NAPS 0.45 0.38 0.41 0.37 0.35 0.48 0.64 -20.87%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 -
Price 0.45 0.55 0.49 0.45 0.45 0.45 0.73 -
P/RPS 0.16 0.18 0.15 0.11 0.11 0.11 0.17 -3.95%
P/EPS 6.77 9.91 5.70 4.45 3.73 3.73 7.71 -8.28%
EY 14.78 10.09 17.53 22.49 26.81 26.82 12.97 9.07%
DY 3.33 4.08 4.60 3.42 3.33 4.44 2.74 13.84%
P/NAPS 0.37 0.46 0.42 0.38 0.38 0.39 0.68 -33.27%

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