[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 14.57%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 313,954 293,424 245,604 219,422 203,092 192,758 175,184 47.48%
PBT 9,708 8,400 7,932 9,226 8,508 7,318 6,832 26.36%
Tax -2,490 -2,118 -2,128 -2,032 -2,228 -1,944 -1,720 27.94%
NP 7,217 6,282 5,804 7,194 6,280 5,374 5,112 25.82%
-
NP to SH 7,217 6,282 5,804 7,195 6,280 5,374 5,112 25.82%
-
Tax Rate 25.65% 25.21% 26.83% 22.02% 26.19% 26.56% 25.18% -
Total Cost 306,737 287,142 239,800 212,228 196,812 187,384 170,072 48.11%
-
Net Worth 102,219 99,271 98,543 97,585 94,509 95,245 93,720 5.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 774 1,163 - 1,161 774 1,161 - -
Div Payout % 10.73% 18.52% - 16.15% 12.34% 21.61% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 102,219 99,271 98,543 97,585 94,509 95,245 93,720 5.95%
NOSH 77,439 77,555 77,593 77,448 77,467 77,435 77,454 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.30% 2.14% 2.36% 3.28% 3.09% 2.79% 2.92% -
ROE 7.06% 6.33% 5.89% 7.37% 6.64% 5.64% 5.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 405.42 378.34 316.53 283.31 262.17 248.93 226.18 47.50%
EPS 9.32 8.10 7.48 9.29 8.11 6.94 6.60 25.84%
DPS 1.00 1.50 0.00 1.50 1.00 1.50 0.00 -
NAPS 1.32 1.28 1.27 1.26 1.22 1.23 1.21 5.96%
Adjusted Per Share Value based on latest NOSH - 77,414
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.58 15.50 12.97 11.59 10.73 10.18 9.25 47.50%
EPS 0.38 0.33 0.31 0.38 0.33 0.28 0.27 25.56%
DPS 0.04 0.06 0.00 0.06 0.04 0.06 0.00 -
NAPS 0.054 0.0524 0.052 0.0515 0.0499 0.0503 0.0495 5.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.58 0.58 0.78 0.50 0.69 0.45 -
P/RPS 0.11 0.15 0.18 0.28 0.19 0.28 0.20 -32.84%
P/EPS 4.72 7.16 7.75 8.40 6.17 9.94 6.82 -21.74%
EY 21.18 13.97 12.90 11.91 16.21 10.06 14.67 27.71%
DY 2.27 2.59 0.00 1.92 2.00 2.17 0.00 -
P/NAPS 0.33 0.45 0.46 0.62 0.41 0.56 0.37 -7.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 27/05/10 -
Price 0.51 0.46 0.55 0.60 0.62 0.50 0.45 -
P/RPS 0.13 0.12 0.17 0.21 0.24 0.20 0.20 -24.94%
P/EPS 5.47 5.68 7.35 6.46 7.65 7.20 6.82 -13.66%
EY 18.27 17.61 13.60 15.48 13.08 13.88 14.67 15.73%
DY 1.96 3.26 0.00 2.50 1.61 3.00 0.00 -
P/NAPS 0.39 0.36 0.43 0.48 0.51 0.41 0.37 3.56%

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