[PMBTECH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 94.12%
YoY- -56.25%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,796 88,754 55,940 62,352 77,814 76,898 79,988 -2.01%
PBT 6,925 3,081 2,722 2,670 5,229 3,105 2,375 19.50%
Tax -873 -809 -699 -855 -1,080 -986 -642 5.25%
NP 6,052 2,272 2,023 1,815 4,149 2,119 1,733 23.14%
-
NP to SH 6,052 2,272 2,023 1,815 4,149 2,119 1,733 23.14%
-
Tax Rate 12.61% 26.26% 25.68% 32.02% 20.65% 31.76% 27.03% -
Total Cost 64,744 86,482 53,917 60,537 73,665 74,779 78,255 -3.10%
-
Net Worth 120,110 102,356 94,561 92,301 88,408 80,723 74,870 8.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 774 - - - - - - -
Div Payout % 12.80% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 120,110 102,356 94,561 92,301 88,408 80,723 74,870 8.18%
NOSH 77,490 77,542 77,509 77,564 77,551 77,619 79,861 -0.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.55% 2.56% 3.62% 2.91% 5.33% 2.76% 2.17% -
ROE 5.04% 2.22% 2.14% 1.97% 4.69% 2.63% 2.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.36 114.46 72.17 80.39 100.34 99.07 100.16 -1.51%
EPS 7.81 2.93 2.61 2.34 5.35 2.73 2.17 23.76%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.32 1.22 1.19 1.14 1.04 0.9375 8.73%
Adjusted Per Share Value based on latest NOSH - 77,564
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.74 4.69 2.95 3.29 4.11 4.06 4.22 -1.99%
EPS 0.32 0.12 0.11 0.10 0.22 0.11 0.09 23.51%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0634 0.0541 0.0499 0.0487 0.0467 0.0426 0.0395 8.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.44 0.50 0.45 0.55 0.95 0.43 -
P/RPS 0.56 0.38 0.69 0.56 0.55 0.96 0.43 4.49%
P/EPS 6.53 15.02 19.16 19.23 10.28 34.80 19.82 -16.87%
EY 15.31 6.66 5.22 5.20 9.73 2.87 5.05 20.28%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.41 0.38 0.48 0.91 0.46 -5.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 27/11/08 30/11/07 22/11/06 -
Price 0.55 0.51 0.62 0.55 0.45 0.99 0.45 -
P/RPS 0.60 0.45 0.86 0.68 0.45 1.00 0.45 4.90%
P/EPS 7.04 17.41 23.75 23.50 8.41 36.26 20.74 -16.46%
EY 14.20 5.75 4.21 4.25 11.89 2.76 4.82 19.71%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.51 0.46 0.39 0.95 0.48 -5.12%

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