[PMBTECH] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.27%
YoY- -4.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 318,765 237,027 204,040 301,268 321,655 339,370 230,837 5.52%
PBT 17,364 9,501 8,325 8,869 11,198 12,190 5,038 22.88%
Tax -1,584 -2,134 -2,025 -1,223 -3,201 -2,505 -924 9.39%
NP 15,780 7,367 6,300 7,646 7,997 9,685 4,114 25.08%
-
NP to SH 15,781 7,368 6,301 7,647 7,998 9,749 4,164 24.83%
-
Tax Rate 9.12% 22.46% 24.32% 13.79% 28.59% 20.55% 18.34% -
Total Cost 302,985 229,660 197,740 293,622 313,658 329,685 226,723 4.94%
-
Net Worth 113,925 98,543 93,720 89,911 81,397 78,772 72,143 7.90%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,356 1,161 1,161 1,163 1,546 1,204 1,203 2.01%
Div Payout % 8.60% 15.76% 18.43% 15.21% 19.34% 12.35% 28.90% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 113,925 98,543 93,720 89,911 81,397 78,772 72,143 7.90%
NOSH 77,499 77,593 77,454 75,555 77,521 79,955 79,999 -0.52%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.95% 3.11% 3.09% 2.54% 2.49% 2.85% 1.78% -
ROE 13.85% 7.48% 6.72% 8.51% 9.83% 12.38% 5.77% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 411.31 305.47 263.43 398.74 414.93 424.45 288.55 6.08%
EPS 20.36 9.50 8.14 10.12 10.32 12.19 5.21 25.47%
DPS 1.75 1.50 1.50 1.54 2.00 1.50 1.50 2.60%
NAPS 1.47 1.27 1.21 1.19 1.05 0.9852 0.9018 8.47%
Adjusted Per Share Value based on latest NOSH - 75,555
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.83 12.52 10.78 15.91 16.99 17.92 12.19 5.51%
EPS 0.83 0.39 0.33 0.40 0.42 0.51 0.22 24.74%
DPS 0.07 0.06 0.06 0.06 0.08 0.06 0.06 2.60%
NAPS 0.0602 0.052 0.0495 0.0475 0.043 0.0416 0.0381 7.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.62 0.58 0.45 0.44 0.69 0.62 0.44 -
P/RPS 0.15 0.19 0.17 0.11 0.17 0.15 0.15 0.00%
P/EPS 3.04 6.11 5.53 4.35 6.69 5.08 8.45 -15.65%
EY 32.84 16.37 18.08 23.00 14.95 19.67 11.83 18.53%
DY 2.82 2.59 3.33 3.50 2.90 2.42 3.41 -3.11%
P/NAPS 0.42 0.46 0.37 0.37 0.66 0.63 0.49 -2.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 27/05/10 27/05/09 22/05/08 28/05/07 29/05/06 -
Price 0.60 0.55 0.45 0.45 0.90 0.98 0.45 -
P/RPS 0.15 0.18 0.17 0.11 0.22 0.23 0.16 -1.06%
P/EPS 2.95 5.79 5.53 4.45 8.72 8.04 8.65 -16.40%
EY 33.94 17.26 18.08 22.49 11.46 12.44 11.57 19.62%
DY 2.92 2.73 3.33 3.42 2.22 1.53 3.33 -2.16%
P/NAPS 0.41 0.43 0.37 0.38 0.86 0.99 0.50 -3.25%

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