[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.13%
YoY- 151.12%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 258,794 297,292 293,424 192,758 191,422 323,192 369,712 -5.76%
PBT 8,626 10,732 8,400 7,318 2,920 10,632 18,926 -12.26%
Tax -2,348 -3,120 -2,118 -1,944 -780 -3,056 -2,862 -3.24%
NP 6,278 7,612 6,282 5,374 2,140 7,576 16,064 -14.48%
-
NP to SH 6,278 7,614 6,282 5,374 2,140 7,576 16,064 -14.48%
-
Tax Rate 27.22% 29.07% 25.21% 26.56% 26.71% 28.74% 15.12% -
Total Cost 252,516 289,680 287,142 187,384 189,282 315,616 353,648 -5.45%
-
Net Worth 123,234 115,528 99,271 95,245 91,492 82,886 78,531 7.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,550 1,550 1,163 1,161 1,163 - - -
Div Payout % 24.69% 20.37% 18.52% 21.61% 54.35% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 123,234 115,528 99,271 95,245 91,492 82,886 78,531 7.79%
NOSH 77,506 77,535 77,555 77,435 77,536 77,464 77,754 -0.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.43% 2.56% 2.14% 2.79% 1.12% 2.34% 4.35% -
ROE 5.09% 6.59% 6.33% 5.64% 2.34% 9.14% 20.46% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 333.90 383.43 378.34 248.93 246.88 417.21 475.49 -5.71%
EPS 8.10 9.82 8.10 6.94 2.76 9.78 20.66 -14.43%
DPS 2.00 2.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.59 1.49 1.28 1.23 1.18 1.07 1.01 7.84%
Adjusted Per Share Value based on latest NOSH - 77,417
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.67 15.70 15.50 10.18 10.11 17.07 19.52 -5.75%
EPS 0.33 0.40 0.33 0.28 0.11 0.40 0.85 -14.57%
DPS 0.08 0.08 0.06 0.06 0.06 0.00 0.00 -
NAPS 0.0651 0.061 0.0524 0.0503 0.0483 0.0438 0.0415 7.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.70 0.60 0.58 0.69 0.48 0.68 1.25 -
P/RPS 0.21 0.16 0.15 0.28 0.19 0.16 0.26 -3.49%
P/EPS 8.64 6.11 7.16 9.94 17.39 6.95 6.05 6.11%
EY 11.57 16.37 13.97 10.06 5.75 14.38 16.53 -5.76%
DY 2.86 3.33 2.59 2.17 3.13 0.00 0.00 -
P/NAPS 0.44 0.40 0.45 0.56 0.41 0.64 1.24 -15.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 -
Price 0.63 0.56 0.46 0.50 0.49 0.73 1.06 -
P/RPS 0.19 0.15 0.12 0.20 0.20 0.17 0.22 -2.41%
P/EPS 7.78 5.70 5.68 7.20 17.75 7.46 5.13 7.18%
EY 12.86 17.54 17.61 13.88 5.63 13.40 19.49 -6.68%
DY 3.17 3.57 3.26 3.00 3.06 0.00 0.00 -
P/NAPS 0.40 0.38 0.36 0.41 0.42 0.68 1.05 -14.84%

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