[PMBTECH] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.04%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 240,270 255,732 301,268 321,617 328,355 327,439 321,655 -17.65%
PBT 4,853 7,412 8,869 11,267 12,773 10,649 11,198 -42.70%
Tax -549 -774 -1,223 -1,912 -3,414 -3,320 -3,201 -69.09%
NP 4,304 6,638 7,646 9,355 9,359 7,329 7,997 -33.80%
-
NP to SH 4,305 6,639 7,647 9,356 9,360 7,330 7,998 -33.80%
-
Tax Rate 11.31% 10.44% 13.79% 16.97% 26.73% 31.18% 28.59% -
Total Cost 235,966 249,094 293,622 312,262 318,996 320,110 313,658 -17.26%
-
Net Worth 92,301 91,181 89,911 90,722 88,408 82,829 81,397 8.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,742 1,742 1,163 1,163 1,546 1,546 1,546 8.27%
Div Payout % 40.48% 26.25% 15.21% 12.43% 16.52% 21.10% 19.34% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 92,301 91,181 89,911 90,722 88,408 82,829 81,397 8.73%
NOSH 77,564 77,272 75,555 77,540 77,551 77,410 77,521 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.79% 2.60% 2.54% 2.91% 2.85% 2.24% 2.49% -
ROE 4.66% 7.28% 8.51% 10.31% 10.59% 8.85% 9.83% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 309.77 330.95 398.74 414.77 423.40 422.99 414.93 -17.68%
EPS 5.55 8.59 10.12 12.07 12.07 9.47 10.32 -33.84%
DPS 2.25 2.26 1.54 1.50 2.00 2.00 2.00 8.16%
NAPS 1.19 1.18 1.19 1.17 1.14 1.07 1.05 8.69%
Adjusted Per Share Value based on latest NOSH - 77,540
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.66 13.48 15.88 16.95 17.31 17.26 16.95 -17.66%
EPS 0.23 0.35 0.40 0.49 0.49 0.39 0.42 -33.04%
DPS 0.09 0.09 0.06 0.06 0.08 0.08 0.08 8.16%
NAPS 0.0486 0.0481 0.0474 0.0478 0.0466 0.0437 0.0429 8.66%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.48 0.44 0.41 0.55 0.68 0.69 -
P/RPS 0.15 0.15 0.11 0.10 0.13 0.16 0.17 -7.99%
P/EPS 8.11 5.59 4.35 3.40 4.56 7.18 6.69 13.67%
EY 12.33 17.90 23.00 29.43 21.94 13.93 14.95 -12.04%
DY 4.99 4.70 3.50 3.66 3.64 2.94 2.90 43.54%
P/NAPS 0.38 0.41 0.37 0.35 0.48 0.64 0.66 -30.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 26/02/09 27/11/08 21/08/08 22/05/08 -
Price 0.55 0.49 0.45 0.45 0.45 0.73 0.90 -
P/RPS 0.18 0.15 0.11 0.11 0.11 0.17 0.22 -12.51%
P/EPS 9.91 5.70 4.45 3.73 3.73 7.71 8.72 8.89%
EY 10.09 17.53 22.49 26.81 26.82 12.97 11.46 -8.13%
DY 4.08 4.60 3.42 3.33 4.44 2.74 2.22 49.98%
P/NAPS 0.46 0.42 0.38 0.38 0.39 0.68 0.86 -34.08%

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