[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 79.75%
YoY- -63.65%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 292,589 313,954 203,092 210,750 319,213 349,005 269,989 1.34%
PBT 16,388 9,708 8,508 5,506 14,060 16,757 9,114 10.26%
Tax -3,244 -2,490 -2,228 -1,660 -3,477 -3,222 -2,061 7.84%
NP 13,144 7,217 6,280 3,846 10,582 13,534 7,053 10.92%
-
NP to SH 13,145 7,217 6,280 3,846 10,582 13,534 7,053 10.92%
-
Tax Rate 19.79% 25.65% 26.19% 30.15% 24.73% 19.23% 22.61% -
Total Cost 279,445 306,737 196,812 206,904 308,630 335,470 262,936 1.01%
-
Net Worth 120,137 102,219 94,509 92,288 88,361 80,588 75,028 8.15%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,066 774 774 775 - - - -
Div Payout % 15.72% 10.73% 12.34% 20.16% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,137 102,219 94,509 92,288 88,361 80,588 75,028 8.15%
NOSH 77,507 77,439 77,467 77,553 77,509 77,488 80,030 -0.53%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.49% 2.30% 3.09% 1.83% 3.32% 3.88% 2.61% -
ROE 10.94% 7.06% 6.64% 4.17% 11.98% 16.79% 9.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 377.50 405.42 262.17 271.75 411.84 450.40 337.36 1.88%
EPS 16.96 9.32 8.11 4.96 13.65 17.47 8.81 11.52%
DPS 2.67 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.55 1.32 1.22 1.19 1.14 1.04 0.9375 8.73%
Adjusted Per Share Value based on latest NOSH - 77,564
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.45 16.58 10.73 11.13 16.86 18.43 14.26 1.34%
EPS 0.69 0.38 0.33 0.20 0.56 0.71 0.37 10.93%
DPS 0.11 0.04 0.04 0.04 0.00 0.00 0.00 -
NAPS 0.0634 0.054 0.0499 0.0487 0.0467 0.0426 0.0396 8.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.44 0.50 0.45 0.55 0.95 0.43 -
P/RPS 0.14 0.11 0.19 0.17 0.13 0.21 0.13 1.24%
P/EPS 3.01 4.72 6.17 9.07 4.03 5.44 4.88 -7.73%
EY 33.25 21.18 16.21 11.02 24.82 18.39 20.50 8.38%
DY 5.23 2.27 2.00 2.22 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.41 0.38 0.48 0.91 0.46 -5.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 27/11/08 30/11/07 22/11/06 -
Price 0.55 0.51 0.62 0.55 0.45 0.99 0.45 -
P/RPS 0.15 0.13 0.24 0.20 0.11 0.22 0.13 2.41%
P/EPS 3.24 5.47 7.65 11.09 3.30 5.67 5.11 -7.30%
EY 30.84 18.27 13.08 9.02 30.34 17.64 19.59 7.84%
DY 4.85 1.96 1.61 1.82 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.51 0.46 0.39 0.95 0.48 -5.12%

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