[PMBTECH] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 284,705 311,848 219,422 212,740 321,617 350,699 300,928 -0.91%
PBT 12,456 17,109 9,226 6,797 11,267 14,796 8,004 7.64%
Tax -2,311 -1,613 -2,032 -1,638 -1,912 -3,223 -2,172 1.03%
NP 10,145 15,496 7,194 5,159 9,355 11,573 5,832 9.65%
-
NP to SH 10,145 15,496 7,195 5,160 9,356 11,574 5,852 9.59%
-
Tax Rate 18.55% 9.43% 22.02% 24.10% 16.97% 21.78% 27.14% -
Total Cost 274,560 296,352 212,228 207,581 312,262 339,126 295,096 -1.19%
-
Net Worth 118,577 112,346 97,585 93,729 90,616 79,793 73,549 8.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,325 1,355 1,161 1,161 1,161 1,549 1,199 11.65%
Div Payout % 22.92% 8.75% 16.15% 22.52% 12.42% 13.39% 20.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 118,577 112,346 97,585 93,729 90,616 79,793 73,549 8.27%
NOSH 77,501 77,480 77,448 77,462 77,450 77,469 79,945 -0.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.56% 4.97% 3.28% 2.43% 2.91% 3.30% 1.94% -
ROE 8.56% 13.79% 7.37% 5.51% 10.32% 14.50% 7.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 367.35 402.49 283.31 274.64 415.26 452.69 376.42 -0.40%
EPS 13.09 20.00 9.29 6.66 12.08 14.94 7.32 10.16%
DPS 3.00 1.75 1.50 1.50 1.50 2.00 1.50 12.23%
NAPS 1.53 1.45 1.26 1.21 1.17 1.03 0.92 8.83%
Adjusted Per Share Value based on latest NOSH - 77,576
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.01 16.44 11.56 11.21 16.95 18.48 15.86 -0.91%
EPS 0.53 0.82 0.38 0.27 0.49 0.61 0.31 9.34%
DPS 0.12 0.07 0.06 0.06 0.06 0.08 0.06 12.23%
NAPS 0.0625 0.0592 0.0514 0.0494 0.0478 0.0421 0.0388 8.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.47 0.78 0.55 0.41 0.82 0.51 -
P/RPS 0.15 0.12 0.28 0.20 0.10 0.18 0.14 1.15%
P/EPS 4.28 2.35 8.40 8.26 3.39 5.49 6.97 -7.79%
EY 23.38 42.55 11.91 12.11 29.46 18.22 14.35 8.46%
DY 5.36 3.72 1.92 2.73 3.66 2.44 2.94 10.51%
P/NAPS 0.37 0.32 0.62 0.45 0.35 0.80 0.55 -6.38%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.55 0.50 0.60 0.45 0.45 0.70 0.60 -
P/RPS 0.15 0.12 0.21 0.16 0.11 0.15 0.16 -1.06%
P/EPS 4.20 2.50 6.46 6.76 3.73 4.69 8.20 -10.54%
EY 23.80 40.00 15.48 14.80 26.84 21.34 12.20 11.77%
DY 5.45 3.50 2.50 3.33 3.33 2.86 2.50 13.85%
P/NAPS 0.36 0.34 0.48 0.37 0.38 0.68 0.65 -9.37%

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