[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -19.33%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 311,848 313,954 293,424 245,604 219,422 203,092 192,758 37.69%
PBT 17,109 9,708 8,400 7,932 9,226 8,508 7,318 75.87%
Tax -1,613 -2,490 -2,118 -2,128 -2,032 -2,228 -1,944 -11.67%
NP 15,496 7,217 6,282 5,804 7,194 6,280 5,374 102.19%
-
NP to SH 15,496 7,217 6,282 5,804 7,195 6,280 5,374 102.19%
-
Tax Rate 9.43% 25.65% 25.21% 26.83% 22.02% 26.19% 26.56% -
Total Cost 296,352 306,737 287,142 239,800 212,228 196,812 187,384 35.62%
-
Net Worth 112,346 102,219 99,271 98,543 97,585 94,509 95,245 11.60%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,355 774 1,163 - 1,161 774 1,161 10.81%
Div Payout % 8.75% 10.73% 18.52% - 16.15% 12.34% 21.61% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 112,346 102,219 99,271 98,543 97,585 94,509 95,245 11.60%
NOSH 77,480 77,439 77,555 77,593 77,448 77,467 77,435 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.97% 2.30% 2.14% 2.36% 3.28% 3.09% 2.79% -
ROE 13.79% 7.06% 6.33% 5.89% 7.37% 6.64% 5.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 402.49 405.42 378.34 316.53 283.31 262.17 248.93 37.63%
EPS 20.00 9.32 8.10 7.48 9.29 8.11 6.94 102.12%
DPS 1.75 1.00 1.50 0.00 1.50 1.00 1.50 10.79%
NAPS 1.45 1.32 1.28 1.27 1.26 1.22 1.23 11.56%
Adjusted Per Share Value based on latest NOSH - 77,593
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.47 16.58 15.50 12.97 11.59 10.73 10.18 37.69%
EPS 0.82 0.38 0.33 0.31 0.38 0.33 0.28 104.29%
DPS 0.07 0.04 0.06 0.00 0.06 0.04 0.06 10.79%
NAPS 0.0593 0.054 0.0524 0.052 0.0515 0.0499 0.0503 11.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.47 0.44 0.58 0.58 0.78 0.50 0.69 -
P/RPS 0.12 0.11 0.15 0.18 0.28 0.19 0.28 -43.06%
P/EPS 2.35 4.72 7.16 7.75 8.40 6.17 9.94 -61.66%
EY 42.55 21.18 13.97 12.90 11.91 16.21 10.06 160.85%
DY 3.72 2.27 2.59 0.00 1.92 2.00 2.17 43.09%
P/NAPS 0.32 0.33 0.45 0.46 0.62 0.41 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 0.50 0.51 0.46 0.55 0.60 0.62 0.50 -
P/RPS 0.12 0.13 0.12 0.17 0.21 0.24 0.20 -28.79%
P/EPS 2.50 5.47 5.68 7.35 6.46 7.65 7.20 -50.50%
EY 40.00 18.27 17.61 13.60 15.48 13.08 13.88 102.12%
DY 3.50 1.96 3.26 0.00 2.50 1.61 3.00 10.79%
P/NAPS 0.34 0.39 0.36 0.43 0.48 0.51 0.41 -11.70%

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