[PMBTECH] YoY Cumulative 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- 169.63%
YoY- -63.65%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 219,442 235,466 152,319 158,063 239,410 261,754 202,492 1.34%
PBT 12,291 7,281 6,381 4,130 10,545 12,568 6,836 10.26%
Tax -2,433 -1,868 -1,671 -1,245 -2,608 -2,417 -1,546 7.84%
NP 9,858 5,413 4,710 2,885 7,937 10,151 5,290 10.92%
-
NP to SH 9,859 5,413 4,710 2,885 7,937 10,151 5,290 10.92%
-
Tax Rate 19.79% 25.66% 26.19% 30.15% 24.73% 19.23% 22.62% -
Total Cost 209,584 230,053 147,609 155,178 231,473 251,603 197,202 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 1,550 580 581 581 - - - -
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 8.21% 5.30% 4.98% 3.13% 8.98% 12.60% 7.05% -
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 283.12 304.07 196.62 203.81 308.88 337.80 253.02 1.88%
EPS 12.72 6.99 6.08 3.72 10.24 13.10 6.61 11.51%
DPS 2.00 0.75 0.75 0.75 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 13.50 14.48 9.37 9.72 14.72 16.10 12.45 1.35%
EPS 0.61 0.33 0.29 0.18 0.49 0.62 0.33 10.77%
DPS 0.10 0.04 0.04 0.04 0.00 0.00 0.00 -
NAPS 0.0739 0.0629 0.0581 0.0568 0.0543 0.0496 0.0461 8.17%
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 0.18 0.14 0.25 0.22 0.18 0.28 0.17 0.95%
P/EPS 4.01 6.29 8.22 12.10 5.37 7.25 6.51 -7.75%
EY 24.94 15.89 12.16 8.27 18.62 13.79 15.37 8.39%
DY 3.92 1.70 1.50 1.67 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 0.19 0.17 0.32 0.27 0.15 0.29 0.18 0.90%
P/EPS 4.32 7.30 10.20 14.78 4.39 7.56 6.81 -7.29%
EY 23.13 13.71 9.81 6.76 22.76 13.23 14.69 7.85%
DY 3.64 1.47 1.21 1.36 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