[PMBTECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 1.39%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 360,190 363,280 339,370 300,928 278,104 244,618 230,837 34.49%
PBT 13,736 13,006 12,190 8,004 7,233 5,950 5,038 95.04%
Tax -3,043 -2,699 -2,505 -2,172 -1,443 -1,100 -924 121.19%
NP 10,693 10,307 9,685 5,832 5,790 4,850 4,114 88.93%
-
NP to SH 10,757 10,371 9,749 5,921 5,840 4,900 4,164 88.16%
-
Tax Rate 22.15% 20.75% 20.55% 27.14% 19.95% 18.49% 18.34% -
Total Cost 349,497 352,973 329,685 295,096 272,314 239,768 226,723 33.40%
-
Net Worth 80,723 78,485 78,772 73,852 74,870 73,153 72,143 7.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,204 1,204 1,204 1,204 1,203 1,203 1,203 0.05%
Div Payout % 11.19% 11.61% 12.35% 20.34% 20.60% 24.56% 28.90% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 80,723 78,485 78,772 73,852 74,870 73,153 72,143 7.77%
NOSH 77,619 77,708 79,955 80,273 79,861 79,879 79,999 -1.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.97% 2.84% 2.85% 1.94% 2.08% 1.98% 1.78% -
ROE 13.33% 13.21% 12.38% 8.02% 7.80% 6.70% 5.77% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 464.05 467.49 424.45 374.88 348.23 306.23 288.55 37.22%
EPS 13.86 13.35 12.19 7.38 7.31 6.13 5.21 91.87%
DPS 1.55 1.55 1.50 1.50 1.50 1.50 1.50 2.20%
NAPS 1.04 1.01 0.9852 0.92 0.9375 0.9158 0.9018 9.96%
Adjusted Per Share Value based on latest NOSH - 80,273
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.02 19.18 17.92 15.89 14.69 12.92 12.19 34.48%
EPS 0.57 0.55 0.51 0.31 0.31 0.26 0.22 88.53%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.00%
NAPS 0.0426 0.0414 0.0416 0.039 0.0395 0.0386 0.0381 7.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.95 1.25 0.62 0.51 0.43 0.47 0.44 -
P/RPS 0.20 0.27 0.15 0.14 0.12 0.15 0.15 21.12%
P/EPS 6.85 9.37 5.08 6.91 5.88 7.66 8.45 -13.04%
EY 14.59 10.68 19.67 14.46 17.01 13.05 11.83 14.98%
DY 1.63 1.24 2.42 2.94 3.49 3.19 3.41 -38.83%
P/NAPS 0.91 1.24 0.63 0.55 0.46 0.51 0.49 51.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 28/05/07 27/02/07 22/11/06 25/08/06 29/05/06 -
Price 0.99 1.06 0.98 0.60 0.45 0.41 0.45 -
P/RPS 0.21 0.23 0.23 0.16 0.13 0.13 0.16 19.85%
P/EPS 7.14 7.94 8.04 8.13 6.15 6.68 8.65 -11.99%
EY 14.00 12.59 12.44 12.29 16.25 14.96 11.57 13.53%
DY 1.57 1.46 1.53 2.50 3.33 3.66 3.33 -39.39%
P/NAPS 0.95 1.05 0.99 0.65 0.48 0.45 0.50 53.34%

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