[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.89%
YoY- 14.93%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 297,292 281,492 311,848 313,954 293,424 245,604 219,422 22.46%
PBT 10,732 9,696 17,109 9,708 8,400 7,932 9,226 10.61%
Tax -3,120 -2,756 -1,613 -2,490 -2,118 -2,128 -2,032 33.12%
NP 7,612 6,940 15,496 7,217 6,282 5,804 7,194 3.84%
-
NP to SH 7,614 6,944 15,496 7,217 6,282 5,804 7,195 3.84%
-
Tax Rate 29.07% 28.42% 9.43% 25.65% 25.21% 26.83% 22.02% -
Total Cost 289,680 274,552 296,352 306,737 287,142 239,800 212,228 23.07%
-
Net Worth 115,528 113,925 112,346 102,219 99,271 98,543 97,585 11.92%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,550 - 1,355 774 1,163 - 1,161 21.26%
Div Payout % 20.37% - 8.75% 10.73% 18.52% - 16.15% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 115,528 113,925 112,346 102,219 99,271 98,543 97,585 11.92%
NOSH 77,535 77,499 77,480 77,439 77,555 77,593 77,448 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.56% 2.47% 4.97% 2.30% 2.14% 2.36% 3.28% -
ROE 6.59% 6.10% 13.79% 7.06% 6.33% 5.89% 7.37% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 383.43 363.22 402.49 405.42 378.34 316.53 283.31 22.37%
EPS 9.82 8.96 20.00 9.32 8.10 7.48 9.29 3.77%
DPS 2.00 0.00 1.75 1.00 1.50 0.00 1.50 21.16%
NAPS 1.49 1.47 1.45 1.32 1.28 1.27 1.26 11.83%
Adjusted Per Share Value based on latest NOSH - 77,542
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.70 14.87 16.47 16.58 15.50 12.97 11.59 22.44%
EPS 0.40 0.37 0.82 0.38 0.33 0.31 0.38 3.48%
DPS 0.08 0.00 0.07 0.04 0.06 0.00 0.06 21.16%
NAPS 0.061 0.0602 0.0593 0.054 0.0524 0.052 0.0515 11.95%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.60 0.62 0.47 0.44 0.58 0.58 0.78 -
P/RPS 0.16 0.17 0.12 0.11 0.15 0.18 0.28 -31.16%
P/EPS 6.11 6.92 2.35 4.72 7.16 7.75 8.40 -19.13%
EY 16.37 14.45 42.55 21.18 13.97 12.90 11.91 23.64%
DY 3.33 0.00 3.72 2.27 2.59 0.00 1.92 44.40%
P/NAPS 0.40 0.42 0.32 0.33 0.45 0.46 0.62 -25.35%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 -
Price 0.56 0.60 0.50 0.51 0.46 0.55 0.60 -
P/RPS 0.15 0.17 0.12 0.13 0.12 0.17 0.21 -20.11%
P/EPS 5.70 6.70 2.50 5.47 5.68 7.35 6.46 -8.01%
EY 17.54 14.93 40.00 18.27 17.61 13.60 15.48 8.69%
DY 3.57 0.00 3.50 1.96 3.26 0.00 2.50 26.83%
P/NAPS 0.38 0.41 0.34 0.39 0.36 0.43 0.48 -14.43%

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