[PMBTECH] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -16.69%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 212,740 321,617 350,699 300,928 214,953 201,489 44,613 29.70%
PBT 6,797 11,267 14,796 8,004 4,336 10,108 3,910 9.64%
Tax -1,638 -1,912 -3,223 -2,172 -799 -1,207 -469 23.15%
NP 5,159 9,355 11,573 5,832 3,537 8,901 3,441 6.97%
-
NP to SH 5,160 9,356 11,574 5,876 3,563 8,901 3,441 6.97%
-
Tax Rate 24.10% 16.97% 21.78% 27.14% 18.43% 11.94% 11.99% -
Total Cost 207,581 312,262 339,126 295,096 211,416 192,588 41,172 30.91%
-
Net Worth 93,729 90,616 79,793 73,438 70,551 66,905 18,317 31.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,161 1,161 1,549 1,199 1,199 4,598 - -
Div Payout % 22.52% 12.42% 13.39% 20.41% 33.67% 51.66% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 93,729 90,616 79,793 73,438 70,551 66,905 18,317 31.23%
NOSH 77,462 77,450 77,469 79,945 79,972 79,973 22,788 22.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.43% 2.91% 3.30% 1.94% 1.65% 4.42% 7.71% -
ROE 5.51% 10.32% 14.50% 8.00% 5.05% 13.30% 18.79% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 274.64 415.26 452.69 376.42 268.78 251.95 195.77 5.79%
EPS 6.66 12.08 14.94 7.35 4.45 11.13 15.10 -12.74%
DPS 1.50 1.50 2.00 1.50 1.50 5.75 0.00 -
NAPS 1.21 1.17 1.03 0.9186 0.8822 0.8366 0.8038 7.04%
Adjusted Per Share Value based on latest NOSH - 80,273
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.08 19.78 21.57 18.51 13.22 12.39 2.74 29.72%
EPS 0.32 0.58 0.71 0.36 0.22 0.55 0.21 7.26%
DPS 0.07 0.07 0.10 0.07 0.07 0.28 0.00 -
NAPS 0.0576 0.0557 0.0491 0.0452 0.0434 0.0411 0.0113 31.15%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.55 0.41 0.82 0.51 0.45 0.65 1.53 -
P/RPS 0.20 0.10 0.18 0.14 0.17 0.26 0.78 -20.27%
P/EPS 8.26 3.39 5.49 6.94 10.10 5.84 10.13 -3.34%
EY 12.11 29.46 18.22 14.41 9.90 17.12 9.87 3.46%
DY 2.73 3.66 2.44 2.94 3.33 8.85 0.00 -
P/NAPS 0.45 0.35 0.80 0.56 0.51 0.78 1.90 -21.32%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 29/03/04 -
Price 0.45 0.45 0.70 0.60 0.48 0.65 1.28 -
P/RPS 0.16 0.11 0.15 0.16 0.18 0.26 0.65 -20.81%
P/EPS 6.76 3.73 4.69 8.16 10.77 5.84 8.48 -3.70%
EY 14.80 26.84 21.34 12.25 9.28 17.12 11.80 3.84%
DY 3.33 3.33 2.86 2.50 3.13 8.85 0.00 -
P/NAPS 0.37 0.38 0.68 0.65 0.54 0.78 1.59 -21.55%

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