[PMBTECH] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.04%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 309,793 219,422 212,740 321,617 350,699 300,928 214,953 6.27%
PBT 16,923 9,226 6,796 11,267 14,796 8,004 4,337 25.45%
Tax -1,427 -2,032 -1,638 -1,912 -3,223 -2,172 -798 10.16%
NP 15,496 7,194 5,158 9,355 11,573 5,832 3,539 27.89%
-
NP to SH 15,496 7,195 5,159 9,356 11,574 5,921 3,564 27.74%
-
Tax Rate 8.43% 22.02% 24.10% 16.97% 21.78% 27.14% 18.40% -
Total Cost 294,297 212,228 207,582 312,262 339,126 295,096 211,414 5.66%
-
Net Worth 112,377 97,542 93,867 90,722 79,657 73,852 70,770 8.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,356 1,161 1,161 1,163 1,546 1,204 1,203 2.01%
Div Payout % 8.75% 16.14% 22.51% 12.43% 13.36% 20.34% 33.76% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 112,377 97,542 93,867 90,722 79,657 73,852 70,770 8.00%
NOSH 77,501 77,414 77,576 77,540 77,336 80,273 80,220 -0.57%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.00% 3.28% 2.42% 2.91% 3.30% 1.94% 1.65% -
ROE 13.79% 7.38% 5.50% 10.31% 14.53% 8.02% 5.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 399.72 283.44 274.23 414.77 453.47 374.88 267.95 6.89%
EPS 19.99 9.29 6.65 12.07 14.97 7.38 4.44 28.48%
DPS 1.75 1.50 1.50 1.50 2.00 1.50 1.50 2.60%
NAPS 1.45 1.26 1.21 1.17 1.03 0.92 0.8822 8.63%
Adjusted Per Share Value based on latest NOSH - 77,540
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.36 11.59 11.23 16.98 18.52 15.89 11.35 6.28%
EPS 0.82 0.38 0.27 0.49 0.61 0.31 0.19 27.58%
DPS 0.07 0.06 0.06 0.06 0.08 0.06 0.06 2.60%
NAPS 0.0593 0.0515 0.0496 0.0479 0.0421 0.039 0.0374 7.98%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.47 0.78 0.55 0.41 0.82 0.51 0.45 -
P/RPS 0.12 0.28 0.20 0.10 0.18 0.14 0.17 -5.63%
P/EPS 2.35 8.39 8.27 3.40 5.48 6.91 10.13 -21.60%
EY 42.54 11.92 12.09 29.43 18.25 14.46 9.87 27.55%
DY 3.72 1.92 2.72 3.66 2.44 2.94 3.33 1.86%
P/NAPS 0.32 0.62 0.45 0.35 0.80 0.55 0.51 -7.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 0.50 0.60 0.45 0.45 0.70 0.60 0.48 -
P/RPS 0.13 0.21 0.16 0.11 0.15 0.16 0.18 -5.27%
P/EPS 2.50 6.46 6.77 3.73 4.68 8.13 10.80 -21.63%
EY 39.99 15.49 14.78 26.81 21.38 12.29 9.26 27.59%
DY 3.50 2.50 3.33 3.33 2.86 2.50 3.13 1.87%
P/NAPS 0.34 0.48 0.37 0.38 0.68 0.65 0.54 -7.41%

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