[PMBTECH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.4%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 293,326 275,869 318,765 237,027 204,040 301,268 321,655 -1.52%
PBT 10,398 12,048 17,364 9,501 8,325 8,869 11,198 -1.22%
Tax -2,969 -2,132 -1,584 -2,134 -2,025 -1,223 -3,201 -1.24%
NP 7,429 9,916 15,780 7,367 6,300 7,646 7,997 -1.21%
-
NP to SH 7,429 9,915 15,781 7,368 6,301 7,647 7,998 -1.22%
-
Tax Rate 28.55% 17.70% 9.12% 22.46% 24.32% 13.79% 28.59% -
Total Cost 285,897 265,953 302,985 229,660 197,740 293,622 313,658 -1.53%
-
Net Worth 127,146 120,324 113,925 98,543 93,720 89,911 81,397 7.71%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,323 2,323 1,356 1,161 1,161 1,163 1,546 7.01%
Div Payout % 31.27% 23.43% 8.60% 15.76% 18.43% 15.21% 19.34% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 127,146 120,324 113,925 98,543 93,720 89,911 81,397 7.71%
NOSH 77,528 77,628 77,499 77,593 77,454 75,555 77,521 0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.53% 3.59% 4.95% 3.11% 3.09% 2.54% 2.49% -
ROE 5.84% 8.24% 13.85% 7.48% 6.72% 8.51% 9.83% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 378.35 355.37 411.31 305.47 263.43 398.74 414.93 -1.52%
EPS 9.58 12.77 20.36 9.50 8.14 10.12 10.32 -1.23%
DPS 3.00 3.00 1.75 1.50 1.50 1.54 2.00 6.98%
NAPS 1.64 1.55 1.47 1.27 1.21 1.19 1.05 7.71%
Adjusted Per Share Value based on latest NOSH - 77,593
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.49 14.57 16.83 12.52 10.78 15.91 16.99 -1.52%
EPS 0.39 0.52 0.83 0.39 0.33 0.40 0.42 -1.22%
DPS 0.12 0.12 0.07 0.06 0.06 0.06 0.08 6.98%
NAPS 0.0671 0.0635 0.0602 0.052 0.0495 0.0475 0.043 7.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.735 0.56 0.62 0.58 0.45 0.44 0.69 -
P/RPS 0.19 0.16 0.15 0.19 0.17 0.11 0.17 1.87%
P/EPS 7.67 4.38 3.04 6.11 5.53 4.35 6.69 2.30%
EY 13.04 22.81 32.84 16.37 18.08 23.00 14.95 -2.25%
DY 4.08 5.36 2.82 2.59 3.33 3.50 2.90 5.85%
P/NAPS 0.45 0.36 0.42 0.46 0.37 0.37 0.66 -6.18%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 29/05/12 30/05/11 27/05/10 27/05/09 22/05/08 -
Price 0.85 0.68 0.60 0.55 0.45 0.45 0.90 -
P/RPS 0.22 0.19 0.15 0.18 0.17 0.11 0.22 0.00%
P/EPS 8.87 5.32 2.95 5.79 5.53 4.45 8.72 0.28%
EY 11.27 18.78 33.94 17.26 18.08 22.49 11.46 -0.27%
DY 3.53 4.41 2.92 2.73 3.33 3.42 2.22 8.03%
P/NAPS 0.52 0.44 0.41 0.43 0.37 0.38 0.86 -8.03%

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