[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 293.38%
YoY- -71.75%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 297,292 293,424 192,758 191,422 323,192 369,712 245,008 3.27%
PBT 10,732 8,400 7,318 2,920 10,632 18,926 8,922 3.12%
Tax -3,120 -2,118 -1,944 -780 -3,056 -2,862 -1,808 9.51%
NP 7,612 6,282 5,374 2,140 7,576 16,064 7,114 1.13%
-
NP to SH 7,614 6,282 5,374 2,140 7,576 16,064 7,114 1.13%
-
Tax Rate 29.07% 25.21% 26.56% 26.71% 28.74% 15.12% 20.26% -
Total Cost 289,680 287,142 187,384 189,282 315,616 353,648 237,894 3.33%
-
Net Worth 115,528 99,271 95,245 91,492 82,886 78,531 73,202 7.89%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,550 1,163 1,161 1,163 - - - -
Div Payout % 20.37% 18.52% 21.61% 54.35% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 115,528 99,271 95,245 91,492 82,886 78,531 73,202 7.89%
NOSH 77,535 77,555 77,435 77,536 77,464 77,754 79,932 -0.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.56% 2.14% 2.79% 1.12% 2.34% 4.35% 2.90% -
ROE 6.59% 6.33% 5.64% 2.34% 9.14% 20.46% 9.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 383.43 378.34 248.93 246.88 417.21 475.49 306.52 3.79%
EPS 9.82 8.10 6.94 2.76 9.78 20.66 8.90 1.65%
DPS 2.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.49 1.28 1.23 1.18 1.07 1.01 0.9158 8.44%
Adjusted Per Share Value based on latest NOSH - 77,272
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.70 15.50 10.18 10.11 17.07 19.52 12.94 3.27%
EPS 0.40 0.33 0.28 0.11 0.40 0.85 0.38 0.85%
DPS 0.08 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.061 0.0524 0.0503 0.0483 0.0438 0.0415 0.0387 7.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.60 0.58 0.69 0.48 0.68 1.25 0.47 -
P/RPS 0.16 0.15 0.28 0.19 0.16 0.26 0.15 1.08%
P/EPS 6.11 7.16 9.94 17.39 6.95 6.05 5.28 2.46%
EY 16.37 13.97 10.06 5.75 14.38 16.53 18.94 -2.39%
DY 3.33 2.59 2.17 3.13 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.56 0.41 0.64 1.24 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 25/08/06 -
Price 0.56 0.46 0.50 0.49 0.73 1.06 0.41 -
P/RPS 0.15 0.12 0.20 0.20 0.17 0.22 0.13 2.41%
P/EPS 5.70 5.68 7.20 17.75 7.46 5.13 4.61 3.59%
EY 17.54 17.61 13.88 5.63 13.40 19.49 21.71 -3.48%
DY 3.57 3.26 3.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.42 0.68 1.05 0.45 -2.77%

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