[PMBTECH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.4%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 309,793 302,569 269,755 237,027 219,422 206,996 213,408 28.11%
PBT 16,923 10,126 9,767 9,501 9,226 9,046 8,994 52.23%
Tax -1,427 -2,229 -2,119 -2,134 -2,032 -2,064 -2,220 -25.45%
NP 15,496 7,897 7,648 7,367 7,194 6,982 6,774 73.35%
-
NP to SH 15,496 7,898 7,649 7,368 7,195 6,983 6,775 73.33%
-
Tax Rate 8.43% 22.01% 21.70% 22.46% 22.02% 22.82% 24.68% -
Total Cost 294,297 294,672 262,107 229,660 212,228 200,014 206,634 26.50%
-
Net Worth 112,377 102,356 99,229 98,543 97,542 94,561 95,223 11.64%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,356 1,162 1,162 1,161 1,161 1,162 1,162 10.81%
Div Payout % 8.75% 14.71% 15.19% 15.76% 16.14% 16.65% 17.16% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 112,377 102,356 99,229 98,543 97,542 94,561 95,223 11.64%
NOSH 77,501 77,542 77,522 77,593 77,414 77,509 77,417 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.00% 2.61% 2.84% 3.11% 3.28% 3.37% 3.17% -
ROE 13.79% 7.72% 7.71% 7.48% 7.38% 7.38% 7.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 399.72 390.20 347.97 305.47 283.44 267.06 275.66 28.02%
EPS 19.99 10.19 9.87 9.50 9.29 9.01 8.75 73.20%
DPS 1.75 1.50 1.50 1.50 1.50 1.50 1.50 10.79%
NAPS 1.45 1.32 1.28 1.27 1.26 1.22 1.23 11.56%
Adjusted Per Share Value based on latest NOSH - 77,593
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.36 15.98 14.25 12.52 11.59 10.93 11.27 28.11%
EPS 0.82 0.42 0.40 0.39 0.38 0.37 0.36 72.85%
DPS 0.07 0.06 0.06 0.06 0.06 0.06 0.06 10.79%
NAPS 0.0593 0.0541 0.0524 0.052 0.0515 0.0499 0.0503 11.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.47 0.44 0.58 0.58 0.78 0.50 0.69 -
P/RPS 0.12 0.11 0.17 0.19 0.28 0.19 0.25 -38.61%
P/EPS 2.35 4.32 5.88 6.11 8.39 5.55 7.88 -55.26%
EY 42.54 23.15 17.01 16.37 11.92 18.02 12.68 123.61%
DY 3.72 3.41 2.59 2.59 1.92 3.00 2.17 43.09%
P/NAPS 0.32 0.33 0.45 0.46 0.62 0.41 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 0.50 0.51 0.46 0.55 0.60 0.62 0.50 -
P/RPS 0.13 0.13 0.13 0.18 0.21 0.23 0.18 -19.45%
P/EPS 2.50 5.01 4.66 5.79 6.46 6.88 5.71 -42.25%
EY 39.99 19.97 21.45 17.26 15.49 14.53 17.50 73.22%
DY 3.50 2.94 3.26 2.73 2.50 2.42 3.00 10.79%
P/NAPS 0.34 0.39 0.36 0.43 0.48 0.51 0.41 -11.70%

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