[PMBTECH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -47.64%
YoY- -59.96%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 321,617 350,699 300,928 214,953 201,489 44,849 48.22%
PBT 11,267 14,796 8,004 4,337 10,108 3,910 23.54%
Tax -1,912 -3,223 -2,172 -798 -1,207 -469 32.41%
NP 9,355 11,573 5,832 3,539 8,901 3,441 22.11%
-
NP to SH 9,356 11,574 5,921 3,564 8,901 3,441 22.11%
-
Tax Rate 16.97% 21.78% 27.14% 18.40% 11.94% 11.99% -
Total Cost 312,262 339,126 295,096 211,414 192,588 41,408 49.72%
-
Net Worth 90,722 79,657 73,852 70,770 66,927 64,218 7.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,163 1,546 1,204 1,203 4,599 - -
Div Payout % 12.43% 13.36% 20.34% 33.76% 51.67% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 90,722 79,657 73,852 70,770 66,927 64,218 7.14%
NOSH 77,540 77,336 80,273 80,220 79,999 79,893 -0.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.91% 3.30% 1.94% 1.65% 4.42% 7.67% -
ROE 10.31% 14.53% 8.02% 5.04% 13.30% 5.36% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 414.77 453.47 374.88 267.95 251.86 56.14 49.11%
EPS 12.07 14.97 7.38 4.44 11.13 4.31 22.84%
DPS 1.50 2.00 1.50 1.50 5.75 0.00 -
NAPS 1.17 1.03 0.92 0.8822 0.8366 0.8038 7.78%
Adjusted Per Share Value based on latest NOSH - 80,220
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.95 18.48 15.86 11.33 10.62 2.36 48.27%
EPS 0.49 0.61 0.31 0.19 0.47 0.18 22.14%
DPS 0.06 0.08 0.06 0.06 0.24 0.00 -
NAPS 0.0478 0.042 0.0389 0.0373 0.0353 0.0338 7.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.82 0.51 0.45 0.65 1.53 -
P/RPS 0.10 0.18 0.14 0.17 0.26 2.73 -48.34%
P/EPS 3.40 5.48 6.91 10.13 5.84 35.52 -37.42%
EY 29.43 18.25 14.46 9.87 17.12 2.82 59.76%
DY 3.66 2.44 2.94 3.33 8.85 0.00 -
P/NAPS 0.35 0.80 0.55 0.51 0.78 1.90 -28.67%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 22/02/05 - -
Price 0.45 0.70 0.60 0.48 0.65 0.00 -
P/RPS 0.11 0.15 0.16 0.18 0.26 0.00 -
P/EPS 3.73 4.68 8.13 10.80 5.84 0.00 -
EY 26.81 21.38 12.29 9.26 17.12 0.00 -
DY 3.33 2.86 2.50 3.13 8.85 0.00 -
P/NAPS 0.38 0.68 0.65 0.54 0.78 0.00 -

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