[PMBTECH] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.59%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 328,355 360,190 278,104 181,796 194,138 9,745 101.91%
PBT 12,773 13,736 7,233 7,620 9,765 573 85.92%
Tax -3,414 -3,043 -1,443 -813 -1,620 -144 88.22%
NP 9,359 10,693 5,790 6,807 8,145 429 85.12%
-
NP to SH 9,360 10,757 5,840 6,807 8,145 429 85.12%
-
Tax Rate 26.73% 22.15% 19.95% 10.67% 16.59% 25.13% -
Total Cost 318,996 349,497 272,314 174,989 185,993 9,316 102.57%
-
Net Worth 88,408 80,723 74,870 0 63,397 39,102 17.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,546 1,204 1,203 2,599 2,598 - -
Div Payout % 16.52% 11.19% 20.60% 38.20% 31.91% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 88,408 80,723 74,870 0 63,397 39,102 17.70%
NOSH 77,551 77,619 79,861 79,999 79,615 70,327 1.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.85% 2.97% 2.08% 3.74% 4.20% 4.40% -
ROE 10.59% 13.33% 7.80% 0.00% 12.85% 1.10% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 423.40 464.05 348.23 227.25 243.84 13.86 98.00%
EPS 12.07 13.86 7.31 8.51 10.23 0.61 81.54%
DPS 2.00 1.55 1.50 3.25 3.25 0.00 -
NAPS 1.14 1.04 0.9375 0.00 0.7963 0.556 15.42%
Adjusted Per Share Value based on latest NOSH - 79,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.20 22.15 17.10 11.18 11.94 0.60 101.88%
EPS 0.58 0.66 0.36 0.42 0.50 0.03 80.70%
DPS 0.10 0.07 0.07 0.16 0.16 0.00 -
NAPS 0.0544 0.0496 0.046 0.00 0.039 0.024 17.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.55 0.95 0.43 0.49 0.85 0.00 -
P/RPS 0.13 0.20 0.12 0.22 0.35 0.00 -
P/EPS 4.56 6.85 5.88 5.76 8.31 0.00 -
EY 21.94 14.59 17.01 17.36 12.04 0.00 -
DY 3.64 1.63 3.49 6.63 3.82 0.00 -
P/NAPS 0.48 0.91 0.46 0.00 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 30/11/07 22/11/06 24/11/05 23/11/04 - -
Price 0.45 0.99 0.45 0.43 0.71 0.00 -
P/RPS 0.11 0.21 0.13 0.19 0.29 0.00 -
P/EPS 3.73 7.14 6.15 5.05 6.94 0.00 -
EY 26.82 14.00 16.25 19.79 14.41 0.00 -
DY 4.44 1.57 3.33 7.56 4.58 0.00 -
P/NAPS 0.39 0.95 0.48 0.00 0.89 0.00 -

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