[PMBTECH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.72%
YoY- 84.2%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 206,996 240,270 328,355 360,190 278,104 181,796 194,138 1.07%
PBT 9,046 4,853 12,773 13,736 7,233 7,620 9,765 -1.26%
Tax -2,064 -549 -3,414 -3,043 -1,443 -813 -1,620 4.11%
NP 6,982 4,304 9,359 10,693 5,790 6,807 8,145 -2.53%
-
NP to SH 6,983 4,305 9,360 10,757 5,840 6,807 8,145 -2.53%
-
Tax Rate 22.82% 11.31% 26.73% 22.15% 19.95% 10.67% 16.59% -
Total Cost 200,014 235,966 318,996 349,497 272,314 174,989 185,993 1.21%
-
Net Worth 94,561 92,301 88,408 80,723 74,870 0 63,397 6.88%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,162 1,742 1,546 1,204 1,203 2,599 2,598 -12.54%
Div Payout % 16.65% 40.48% 16.52% 11.19% 20.60% 38.20% 31.91% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 94,561 92,301 88,408 80,723 74,870 0 63,397 6.88%
NOSH 77,509 77,564 77,551 77,619 79,861 79,999 79,615 -0.44%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.37% 1.79% 2.85% 2.97% 2.08% 3.74% 4.20% -
ROE 7.38% 4.66% 10.59% 13.33% 7.80% 0.00% 12.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 267.06 309.77 423.40 464.05 348.23 227.25 243.84 1.52%
EPS 9.01 5.55 12.07 13.86 7.31 8.51 10.23 -2.09%
DPS 1.50 2.25 2.00 1.55 1.50 3.25 3.25 -12.08%
NAPS 1.22 1.19 1.14 1.04 0.9375 0.00 0.7963 7.36%
Adjusted Per Share Value based on latest NOSH - 77,619
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.93 12.69 17.34 19.02 14.69 9.60 10.25 1.07%
EPS 0.37 0.23 0.49 0.57 0.31 0.36 0.43 -2.47%
DPS 0.06 0.09 0.08 0.06 0.06 0.14 0.14 -13.16%
NAPS 0.0499 0.0487 0.0467 0.0426 0.0395 0.00 0.0335 6.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.50 0.45 0.55 0.95 0.43 0.49 0.85 -
P/RPS 0.19 0.15 0.13 0.20 0.12 0.22 0.35 -9.67%
P/EPS 5.55 8.11 4.56 6.85 5.88 5.76 8.31 -6.50%
EY 18.02 12.33 21.94 14.59 17.01 17.36 12.04 6.94%
DY 3.00 4.99 3.64 1.63 3.49 6.63 3.82 -3.94%
P/NAPS 0.41 0.38 0.48 0.91 0.46 0.00 1.07 -14.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 24/11/09 27/11/08 30/11/07 22/11/06 24/11/05 23/11/04 -
Price 0.62 0.55 0.45 0.99 0.45 0.43 0.71 -
P/RPS 0.23 0.18 0.11 0.21 0.13 0.19 0.29 -3.78%
P/EPS 6.88 9.91 3.73 7.14 6.15 5.05 6.94 -0.14%
EY 14.53 10.09 26.82 14.00 16.25 19.79 14.41 0.13%
DY 2.42 4.08 4.44 1.57 3.33 7.56 4.58 -10.08%
P/NAPS 0.51 0.46 0.39 0.95 0.48 0.00 0.89 -8.85%

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