[PMBTECH] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -66.19%
YoY- 11.62%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 54,677 82,207 88,945 98,436 75,612 42,455 34,868 7.77%
PBT 2,665 722 2,228 1,168 397 3,680 3,337 -3.67%
Tax -393 696 -806 -626 103 88 -325 3.21%
NP 2,272 1,418 1,422 542 500 3,768 3,012 -4.58%
-
NP to SH 2,273 1,419 1,423 586 525 3,768 3,012 -4.57%
-
Tax Rate 14.75% -96.40% 36.18% 53.60% -25.94% -2.39% 9.74% -
Total Cost 52,405 80,789 87,523 97,894 75,112 38,687 31,856 8.64%
-
Net Worth 93,867 90,722 79,657 73,739 70,770 66,927 64,218 6.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 581 1,163 1,546 1,204 1,203 - - -
Div Payout % 25.60% 81.97% 108.70% 205.48% 229.20% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 93,867 90,722 79,657 73,739 70,770 66,927 64,218 6.52%
NOSH 77,576 77,540 77,336 80,273 80,220 79,999 79,893 -0.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.16% 1.72% 1.60% 0.55% 0.66% 8.88% 8.64% -
ROE 2.42% 1.56% 1.79% 0.79% 0.74% 5.63% 4.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 70.48 106.02 115.01 122.63 94.26 53.07 43.64 8.30%
EPS 2.93 1.83 1.84 0.73 0.66 4.71 3.77 -4.11%
DPS 0.75 1.50 2.00 1.50 1.50 0.00 0.00 -
NAPS 1.21 1.17 1.03 0.9186 0.8822 0.8366 0.8038 7.04%
Adjusted Per Share Value based on latest NOSH - 80,273
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.89 4.34 4.70 5.20 3.99 2.24 1.84 7.80%
EPS 0.12 0.07 0.08 0.03 0.03 0.20 0.16 -4.67%
DPS 0.03 0.06 0.08 0.06 0.06 0.00 0.00 -
NAPS 0.0496 0.0479 0.0421 0.0389 0.0374 0.0353 0.0339 6.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.55 0.41 0.82 0.51 0.45 0.65 1.53 -
P/RPS 0.78 0.39 0.71 0.42 0.48 1.22 3.51 -22.15%
P/EPS 18.77 22.40 44.57 69.86 68.76 13.80 40.58 -12.04%
EY 5.33 4.46 2.24 1.43 1.45 7.25 2.46 13.74%
DY 1.36 3.66 2.44 2.94 3.33 0.00 0.00 -
P/NAPS 0.45 0.35 0.80 0.56 0.51 0.78 1.90 -21.32%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 29/03/04 -
Price 0.45 0.45 0.70 0.60 0.48 0.65 1.28 -
P/RPS 0.64 0.42 0.61 0.49 0.51 1.22 2.93 -22.37%
P/EPS 15.36 24.59 38.04 82.19 73.34 13.80 33.95 -12.37%
EY 6.51 4.07 2.63 1.22 1.36 7.25 2.95 14.08%
DY 1.67 3.33 2.86 2.50 3.13 0.00 0.00 -
P/NAPS 0.37 0.38 0.68 0.65 0.54 0.78 1.59 -21.55%

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