[PMBTECH] YoY TTM 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- 1.39%
YoY- 66.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 212,740 321,617 350,699 300,928 214,953 201,489 44,849 29.59%
PBT 6,796 11,267 14,796 8,004 4,337 10,108 3,910 9.64%
Tax -1,638 -1,912 -3,223 -2,172 -798 -1,207 -469 23.15%
NP 5,158 9,355 11,573 5,832 3,539 8,901 3,441 6.97%
-
NP to SH 5,159 9,356 11,574 5,921 3,564 8,901 3,441 6.97%
-
Tax Rate 24.10% 16.97% 21.78% 27.14% 18.40% 11.94% 11.99% -
Total Cost 207,582 312,262 339,126 295,096 211,414 192,588 41,408 30.79%
-
Net Worth 93,867 90,722 79,657 73,852 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 1,161 1,163 1,546 1,204 1,203 4,599 - -
Div Payout % 22.51% 12.43% 13.36% 20.34% 33.76% 51.67% - -
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 73,852 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 2.42% 2.91% 3.30% 1.94% 1.65% 4.42% 7.67% -
ROE 5.50% 10.31% 14.53% 8.02% 5.04% 13.30% 5.36% -
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 274.23 414.77 453.47 374.88 267.95 251.86 56.14 30.22%
EPS 6.65 12.07 14.97 7.38 4.44 11.13 4.31 7.48%
DPS 1.50 1.50 2.00 1.50 1.50 5.75 0.00 -
NAPS 1.21 1.17 1.03 0.92 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 11.23 16.98 18.52 15.89 11.35 10.64 2.37 29.56%
EPS 0.27 0.49 0.61 0.31 0.19 0.47 0.18 6.98%
DPS 0.06 0.06 0.08 0.06 0.06 0.24 0.00 -
NAPS 0.0496 0.0479 0.0421 0.039 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 0.20 0.10 0.18 0.14 0.17 0.26 2.73 -35.28%
P/EPS 8.27 3.40 5.48 6.91 10.13 5.84 35.52 -21.54%
EY 12.09 29.43 18.25 14.46 9.87 17.12 2.82 27.42%
DY 2.72 3.66 2.44 2.94 3.33 8.85 0.00 -
P/NAPS 0.45 0.35 0.80 0.55 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 - -
Price 0.45 0.45 0.70 0.60 0.48 0.65 0.00 -
P/RPS 0.16 0.11 0.15 0.16 0.18 0.26 0.00 -
P/EPS 6.77 3.73 4.68 8.13 10.80 5.84 0.00 -
EY 14.78 26.81 21.38 12.29 9.26 17.12 0.00 -
DY 3.33 3.33 2.86 2.50 3.13 8.85 0.00 -
P/NAPS 0.37 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