[PMBTECH] YoY Annualized Quarter 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- -11.59%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 311,848 219,422 212,740 321,617 350,699 300,928 214,953 6.39%
PBT 17,109 9,226 6,797 11,267 14,796 8,004 4,336 25.69%
Tax -1,613 -2,032 -1,638 -1,912 -3,223 -2,172 -799 12.41%
NP 15,496 7,194 5,159 9,355 11,573 5,832 3,537 27.90%
-
NP to SH 15,496 7,195 5,160 9,356 11,574 5,876 3,563 27.74%
-
Tax Rate 9.43% 22.02% 24.10% 16.97% 21.78% 27.14% 18.43% -
Total Cost 296,352 212,228 207,581 312,262 339,126 295,096 211,416 5.78%
-
Net Worth 112,346 97,585 93,729 90,616 79,793 73,438 70,551 8.05%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,355 1,161 1,161 1,161 1,549 1,199 1,199 2.05%
Div Payout % 8.75% 16.15% 22.52% 12.42% 13.39% 20.41% 33.67% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 112,346 97,585 93,729 90,616 79,793 73,438 70,551 8.05%
NOSH 77,480 77,448 77,462 77,450 77,469 79,945 79,972 -0.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.97% 3.28% 2.43% 2.91% 3.30% 1.94% 1.65% -
ROE 13.79% 7.37% 5.51% 10.32% 14.50% 8.00% 5.05% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 402.49 283.31 274.64 415.26 452.69 376.42 268.78 6.95%
EPS 20.00 9.29 6.66 12.08 14.94 7.35 4.45 28.44%
DPS 1.75 1.50 1.50 1.50 2.00 1.50 1.50 2.60%
NAPS 1.45 1.26 1.21 1.17 1.03 0.9186 0.8822 8.63%
Adjusted Per Share Value based on latest NOSH - 77,540
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.47 11.59 11.23 16.98 18.52 15.89 11.35 6.39%
EPS 0.82 0.38 0.27 0.49 0.61 0.31 0.19 27.58%
DPS 0.07 0.06 0.06 0.06 0.08 0.06 0.06 2.60%
NAPS 0.0593 0.0515 0.0495 0.0479 0.0421 0.0388 0.0373 8.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.47 0.78 0.55 0.41 0.82 0.51 0.45 -
P/RPS 0.12 0.28 0.20 0.10 0.18 0.14 0.17 -5.63%
P/EPS 2.35 8.40 8.26 3.39 5.49 6.94 10.10 -21.56%
EY 42.55 11.91 12.11 29.46 18.22 14.41 9.90 27.49%
DY 3.72 1.92 2.73 3.66 2.44 2.94 3.33 1.86%
P/NAPS 0.32 0.62 0.45 0.35 0.80 0.56 0.51 -7.47%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 0.50 0.60 0.45 0.45 0.70 0.60 0.48 -
P/RPS 0.12 0.21 0.16 0.11 0.15 0.16 0.18 -6.53%
P/EPS 2.50 6.46 6.76 3.73 4.69 8.16 10.77 -21.59%
EY 40.00 15.48 14.80 26.84 21.34 12.25 9.28 27.55%
DY 3.50 2.50 3.33 3.33 2.86 2.50 3.13 1.87%
P/NAPS 0.34 0.48 0.37 0.38 0.68 0.65 0.54 -7.41%

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