[PMBTECH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.81%
YoY- 12.9%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 318,765 309,793 302,569 269,755 237,027 219,422 206,996 33.31%
PBT 17,364 16,923 10,126 9,767 9,501 9,226 9,046 54.39%
Tax -1,584 -1,427 -2,229 -2,119 -2,134 -2,032 -2,064 -16.16%
NP 15,780 15,496 7,897 7,648 7,367 7,194 6,982 72.13%
-
NP to SH 15,781 15,496 7,898 7,649 7,368 7,195 6,983 72.12%
-
Tax Rate 9.12% 8.43% 22.01% 21.70% 22.46% 22.02% 22.82% -
Total Cost 302,985 294,297 294,672 262,107 229,660 212,228 200,014 31.86%
-
Net Worth 113,925 112,377 102,356 99,229 98,543 97,542 94,561 13.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,356 1,356 1,162 1,162 1,161 1,161 1,162 10.83%
Div Payout % 8.60% 8.75% 14.71% 15.19% 15.76% 16.14% 16.65% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 113,925 112,377 102,356 99,229 98,543 97,542 94,561 13.21%
NOSH 77,499 77,501 77,542 77,522 77,593 77,414 77,509 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.95% 5.00% 2.61% 2.84% 3.11% 3.28% 3.37% -
ROE 13.85% 13.79% 7.72% 7.71% 7.48% 7.38% 7.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 411.31 399.72 390.20 347.97 305.47 283.44 267.06 33.32%
EPS 20.36 19.99 10.19 9.87 9.50 9.29 9.01 72.11%
DPS 1.75 1.75 1.50 1.50 1.50 1.50 1.50 10.81%
NAPS 1.47 1.45 1.32 1.28 1.27 1.26 1.22 13.21%
Adjusted Per Share Value based on latest NOSH - 77,522
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.80 16.33 15.95 14.22 12.49 11.56 10.91 33.31%
EPS 0.83 0.82 0.42 0.40 0.39 0.38 0.37 71.27%
DPS 0.07 0.07 0.06 0.06 0.06 0.06 0.06 10.81%
NAPS 0.06 0.0592 0.0539 0.0523 0.0519 0.0514 0.0498 13.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.62 0.47 0.44 0.58 0.58 0.78 0.50 -
P/RPS 0.15 0.12 0.11 0.17 0.19 0.28 0.19 -14.56%
P/EPS 3.04 2.35 4.32 5.88 6.11 8.39 5.55 -33.03%
EY 32.84 42.54 23.15 17.01 16.37 11.92 18.02 49.14%
DY 2.82 3.72 3.41 2.59 2.59 1.92 3.00 -4.03%
P/NAPS 0.42 0.32 0.33 0.45 0.46 0.62 0.41 1.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.60 0.50 0.51 0.46 0.55 0.60 0.62 -
P/RPS 0.15 0.13 0.13 0.13 0.18 0.21 0.23 -24.77%
P/EPS 2.95 2.50 5.01 4.66 5.79 6.46 6.88 -43.10%
EY 33.94 39.99 19.97 21.45 17.26 15.49 14.53 75.95%
DY 2.92 3.50 2.94 3.26 2.73 2.50 2.42 13.32%
P/NAPS 0.41 0.34 0.39 0.36 0.43 0.48 0.51 -13.52%

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