[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 114.71%
YoY- 115.37%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 292,589 297,292 281,492 311,848 313,954 293,424 245,604 12.34%
PBT 16,388 10,732 9,696 17,109 9,708 8,400 7,932 62.00%
Tax -3,244 -3,120 -2,756 -1,613 -2,490 -2,118 -2,128 32.35%
NP 13,144 7,612 6,940 15,496 7,217 6,282 5,804 72.19%
-
NP to SH 13,145 7,614 6,944 15,496 7,217 6,282 5,804 72.20%
-
Tax Rate 19.79% 29.07% 28.42% 9.43% 25.65% 25.21% 26.83% -
Total Cost 279,445 289,680 274,552 296,352 306,737 287,142 239,800 10.70%
-
Net Worth 120,137 115,528 113,925 112,346 102,219 99,271 98,543 14.08%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,066 1,550 - 1,355 774 1,163 - -
Div Payout % 15.72% 20.37% - 8.75% 10.73% 18.52% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 120,137 115,528 113,925 112,346 102,219 99,271 98,543 14.08%
NOSH 77,507 77,535 77,499 77,480 77,439 77,555 77,593 -0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.49% 2.56% 2.47% 4.97% 2.30% 2.14% 2.36% -
ROE 10.94% 6.59% 6.10% 13.79% 7.06% 6.33% 5.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 377.50 383.43 363.22 402.49 405.42 378.34 316.53 12.42%
EPS 16.96 9.82 8.96 20.00 9.32 8.10 7.48 72.33%
DPS 2.67 2.00 0.00 1.75 1.00 1.50 0.00 -
NAPS 1.55 1.49 1.47 1.45 1.32 1.28 1.27 14.16%
Adjusted Per Share Value based on latest NOSH - 77,501
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.42 15.67 14.84 16.44 16.55 15.46 12.94 12.36%
EPS 0.69 0.40 0.37 0.82 0.38 0.33 0.31 70.22%
DPS 0.11 0.08 0.00 0.07 0.04 0.06 0.00 -
NAPS 0.0633 0.0609 0.06 0.0592 0.0539 0.0523 0.0519 14.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.51 0.60 0.62 0.47 0.44 0.58 0.58 -
P/RPS 0.14 0.16 0.17 0.12 0.11 0.15 0.18 -15.38%
P/EPS 3.01 6.11 6.92 2.35 4.72 7.16 7.75 -46.67%
EY 33.25 16.37 14.45 42.55 21.18 13.97 12.90 87.66%
DY 5.23 3.33 0.00 3.72 2.27 2.59 0.00 -
P/NAPS 0.33 0.40 0.42 0.32 0.33 0.45 0.46 -19.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 29/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 0.55 0.56 0.60 0.50 0.51 0.46 0.55 -
P/RPS 0.15 0.15 0.17 0.12 0.13 0.12 0.17 -7.98%
P/EPS 3.24 5.70 6.70 2.50 5.47 5.68 7.35 -41.99%
EY 30.84 17.54 14.93 40.00 18.27 17.61 13.60 72.34%
DY 4.85 3.57 0.00 3.50 1.96 3.26 0.00 -
P/NAPS 0.35 0.38 0.41 0.34 0.39 0.36 0.43 -12.79%

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