[PMBTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 16.84%
YoY- -47.47%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 300,928 278,104 244,618 230,837 214,953 181,796 180,680 40.37%
PBT 8,004 7,233 5,950 5,038 4,337 7,620 7,027 9.04%
Tax -2,172 -1,443 -1,100 -924 -798 -813 -392 212.14%
NP 5,832 5,790 4,850 4,114 3,539 6,807 6,635 -8.21%
-
NP to SH 5,921 5,840 4,900 4,164 3,564 6,807 6,635 -7.29%
-
Tax Rate 27.14% 19.95% 18.49% 18.34% 18.40% 10.67% 5.58% -
Total Cost 295,096 272,314 239,768 226,723 211,414 174,989 174,045 42.05%
-
Net Worth 73,852 74,870 73,153 72,143 70,770 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,204 1,203 1,203 1,203 1,203 2,599 2,599 -40.04%
Div Payout % 20.34% 20.60% 24.56% 28.90% 33.76% 38.20% 39.19% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,852 74,870 73,153 72,143 70,770 0 0 -
NOSH 80,273 79,861 79,879 79,999 80,220 79,999 79,824 0.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.94% 2.08% 1.98% 1.78% 1.65% 3.74% 3.67% -
ROE 8.02% 7.80% 6.70% 5.77% 5.04% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 374.88 348.23 306.23 288.55 267.95 227.25 226.35 39.85%
EPS 7.38 7.31 6.13 5.21 4.44 8.51 8.31 -7.58%
DPS 1.50 1.50 1.50 1.50 1.50 3.25 3.25 -40.19%
NAPS 0.92 0.9375 0.9158 0.9018 0.8822 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.89 14.69 12.92 12.19 11.35 9.60 9.54 40.38%
EPS 0.31 0.31 0.26 0.22 0.19 0.36 0.35 -7.75%
DPS 0.06 0.06 0.06 0.06 0.06 0.14 0.14 -43.06%
NAPS 0.039 0.0395 0.0386 0.0381 0.0374 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.43 0.47 0.44 0.45 0.49 0.51 -
P/RPS 0.14 0.12 0.15 0.15 0.17 0.22 0.23 -28.11%
P/EPS 6.91 5.88 7.66 8.45 10.13 5.76 6.14 8.17%
EY 14.46 17.01 13.05 11.83 9.87 17.36 16.30 -7.65%
DY 2.94 3.49 3.19 3.41 3.33 6.63 6.37 -40.19%
P/NAPS 0.55 0.46 0.51 0.49 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 22/11/06 25/08/06 29/05/06 27/02/06 24/11/05 30/08/05 -
Price 0.60 0.45 0.41 0.45 0.48 0.43 0.46 -
P/RPS 0.16 0.13 0.13 0.16 0.18 0.19 0.20 -13.78%
P/EPS 8.13 6.15 6.68 8.65 10.80 5.05 5.53 29.20%
EY 12.29 16.25 14.96 11.57 9.26 19.79 18.07 -22.60%
DY 2.50 3.33 3.66 3.33 3.13 7.56 7.07 -49.90%
P/NAPS 0.65 0.48 0.45 0.50 0.54 0.00 0.00 -

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