[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -36.24%
YoY- -65.97%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 321,617 319,213 323,192 291,380 350,699 349,005 369,712 -8.83%
PBT 11,267 14,060 10,632 10,308 14,796 16,757 18,926 -29.12%
Tax -1,912 -3,477 -3,056 -2,928 -3,223 -3,222 -2,862 -23.48%
NP 9,355 10,582 7,576 7,380 11,573 13,534 16,064 -30.14%
-
NP to SH 9,356 10,582 7,576 7,380 11,574 13,534 16,064 -30.14%
-
Tax Rate 16.97% 24.73% 28.74% 28.41% 21.78% 19.23% 15.12% -
Total Cost 312,262 308,630 315,616 284,000 339,126 335,470 353,648 -7.92%
-
Net Worth 90,616 88,361 82,886 81,397 79,793 80,588 78,531 9.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,161 - - - 1,549 - - -
Div Payout % 12.42% - - - 13.39% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,616 88,361 82,886 81,397 79,793 80,588 78,531 9.96%
NOSH 77,450 77,509 77,464 77,521 77,469 77,488 77,754 -0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.91% 3.32% 2.34% 2.53% 3.30% 3.88% 4.35% -
ROE 10.32% 11.98% 9.14% 9.07% 14.50% 16.79% 20.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 415.26 411.84 417.21 375.87 452.69 450.40 475.49 -8.59%
EPS 12.08 13.65 9.78 9.52 14.94 17.47 20.66 -29.96%
DPS 1.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.17 1.14 1.07 1.05 1.03 1.04 1.01 10.25%
Adjusted Per Share Value based on latest NOSH - 77,521
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.98 16.86 17.07 15.39 18.52 18.43 19.52 -8.83%
EPS 0.49 0.56 0.40 0.39 0.61 0.71 0.85 -30.61%
DPS 0.06 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0479 0.0467 0.0438 0.043 0.0421 0.0426 0.0415 9.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.55 0.68 0.69 0.82 0.95 1.25 -
P/RPS 0.10 0.13 0.16 0.18 0.18 0.21 0.26 -46.95%
P/EPS 3.39 4.03 6.95 7.25 5.49 5.44 6.05 -31.91%
EY 29.46 24.82 14.38 13.80 18.22 18.39 16.53 46.73%
DY 3.66 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.35 0.48 0.64 0.66 0.80 0.91 1.24 -56.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 -
Price 0.45 0.45 0.73 0.90 0.70 0.99 1.06 -
P/RPS 0.11 0.11 0.17 0.24 0.15 0.22 0.22 -36.87%
P/EPS 3.73 3.30 7.46 9.45 4.69 5.67 5.13 -19.06%
EY 26.84 30.34 13.40 10.58 21.34 17.64 19.49 23.65%
DY 3.33 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.38 0.39 0.68 0.86 0.68 0.95 1.05 -49.05%

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