[PMBTECH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.72%
YoY- 84.2%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 327,439 321,655 350,699 360,190 363,280 339,370 300,928 5.79%
PBT 10,649 11,198 14,796 13,736 13,006 12,190 8,004 20.98%
Tax -3,320 -3,201 -3,223 -3,043 -2,699 -2,505 -2,172 32.72%
NP 7,329 7,997 11,573 10,693 10,307 9,685 5,832 16.46%
-
NP to SH 7,330 7,998 11,574 10,757 10,371 9,749 5,921 15.30%
-
Tax Rate 31.18% 28.59% 21.78% 22.15% 20.75% 20.55% 27.14% -
Total Cost 320,110 313,658 339,126 349,497 352,973 329,685 295,096 5.57%
-
Net Worth 82,829 81,397 79,657 80,723 78,485 78,772 73,852 7.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,546 1,546 1,546 1,204 1,204 1,204 1,204 18.15%
Div Payout % 21.10% 19.34% 13.36% 11.19% 11.61% 12.35% 20.34% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 82,829 81,397 79,657 80,723 78,485 78,772 73,852 7.95%
NOSH 77,410 77,521 77,336 77,619 77,708 79,955 80,273 -2.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.24% 2.49% 3.30% 2.97% 2.84% 2.85% 1.94% -
ROE 8.85% 9.83% 14.53% 13.33% 13.21% 12.38% 8.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 422.99 414.93 453.47 464.05 467.49 424.45 374.88 8.39%
EPS 9.47 10.32 14.97 13.86 13.35 12.19 7.38 18.10%
DPS 2.00 2.00 2.00 1.55 1.55 1.50 1.50 21.16%
NAPS 1.07 1.05 1.03 1.04 1.01 0.9852 0.92 10.60%
Adjusted Per Share Value based on latest NOSH - 77,619
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.29 16.99 18.52 19.02 19.18 17.92 15.89 5.79%
EPS 0.39 0.42 0.61 0.57 0.55 0.51 0.31 16.55%
DPS 0.08 0.08 0.08 0.06 0.06 0.06 0.06 21.16%
NAPS 0.0437 0.043 0.0421 0.0426 0.0414 0.0416 0.039 7.88%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.69 0.82 0.95 1.25 0.62 0.51 -
P/RPS 0.16 0.17 0.18 0.20 0.27 0.15 0.14 9.31%
P/EPS 7.18 6.69 5.48 6.85 9.37 5.08 6.91 2.59%
EY 13.93 14.95 18.25 14.59 10.68 19.67 14.46 -2.46%
DY 2.94 2.90 2.44 1.63 1.24 2.42 2.94 0.00%
P/NAPS 0.64 0.66 0.80 0.91 1.24 0.63 0.55 10.64%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 28/02/08 30/11/07 29/08/07 28/05/07 27/02/07 -
Price 0.73 0.90 0.70 0.99 1.06 0.98 0.60 -
P/RPS 0.17 0.22 0.15 0.21 0.23 0.23 0.16 4.12%
P/EPS 7.71 8.72 4.68 7.14 7.94 8.04 8.13 -3.47%
EY 12.97 11.46 21.38 14.00 12.59 12.44 12.29 3.65%
DY 2.74 2.22 2.86 1.57 1.46 1.53 2.50 6.30%
P/NAPS 0.68 0.86 0.68 0.95 1.05 0.99 0.65 3.05%

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