Highlights

[PMBTECH] YoY Quarter Result on 2020-09-30 [#3]

Stock [PMBTECH]: PMB TECHNOLOGY BHD
Announcement Date 26-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     496.56%    YoY -     82.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 148,573 152,401 125,606 127,486 85,415 126,751 92,279 8.25%
  YoY % -2.51% 21.33% -1.47% 49.25% -32.61% 37.36% -
  Horiz. % 161.00% 165.15% 136.12% 138.15% 92.56% 137.36% 100.00%
PBT 10,942 7,555 2,529 3,205 3,197 3,581 2,690 26.32%
  YoY % 44.83% 198.73% -21.09% 0.25% -10.72% 33.12% -
  Horiz. % 406.77% 280.86% 94.01% 119.14% 118.85% 133.12% 100.00%
Tax -2,799 -3,082 -904 -755 -952 -887 -800 23.19%
  YoY % 9.18% -240.93% -19.74% 20.69% -7.33% -10.88% -
  Horiz. % 349.88% 385.25% 113.00% 94.38% 119.00% 110.88% 100.00%
NP 8,143 4,473 1,625 2,450 2,245 2,694 1,890 27.53%
  YoY % 82.05% 175.26% -33.67% 9.13% -16.67% 42.54% -
  Horiz. % 430.85% 236.67% 85.98% 129.63% 118.78% 142.54% 100.00%
NP to SH 8,143 4,473 1,625 2,450 2,245 2,694 1,890 27.53%
  YoY % 82.05% 175.26% -33.67% 9.13% -16.67% 42.54% -
  Horiz. % 430.85% 236.67% 85.98% 129.63% 118.78% 142.54% 100.00%
Tax Rate 25.58 % 40.79 % 35.75 % 23.56 % 29.78 % 24.77 % 29.74 % -2.48%
  YoY % -37.29% 14.10% 51.74% -20.89% 20.23% -16.71% -
  Horiz. % 86.01% 137.16% 120.21% 79.22% 100.13% 83.29% 100.00%
Total Cost 140,430 147,928 123,981 125,036 83,170 124,057 90,389 7.61%
  YoY % -5.07% 19.32% -0.84% 50.34% -32.96% 37.25% -
  Horiz. % 155.36% 163.66% 137.16% 138.33% 92.01% 137.25% 100.00%
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.88%
  YoY % 5.86% 45.65% 125.24% 5.76% 2.23% 11.24% -
  Horiz. % 417.68% 394.55% 270.90% 120.27% 113.72% 111.24% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 2,045 - 774 774 774 774 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.09% -0.06% -
  Horiz. % 0.00% 264.08% 0.00% 100.03% 100.03% 99.94% 100.00%
Div Payout % - % 45.73 % - % 31.62 % 34.51 % 28.74 % 40.98 % -
  YoY % 0.00% 0.00% 0.00% -8.37% 20.08% -29.87% -
  Horiz. % 0.00% 111.59% 0.00% 77.16% 84.21% 70.13% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 543,525 513,433 352,521 156,509 147,986 144,763 130,131 26.88%
  YoY % 5.86% 45.65% 125.24% 5.76% 2.23% 11.24% -
  Horiz. % 417.68% 394.55% 270.90% 120.27% 113.72% 111.24% 100.00%
NOSH 205,104 204,555 155,296 77,480 77,480 77,413 77,459 17.60%
  YoY % 0.27% 31.72% 100.43% 0.00% 0.09% -0.06% -
  Horiz. % 264.79% 264.08% 200.49% 100.03% 100.03% 99.94% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.48 % 2.94 % 1.29 % 1.92 % 2.63 % 2.13 % 2.05 % 17.79%
  YoY % 86.39% 127.91% -32.81% -27.00% 23.47% 3.90% -
  Horiz. % 267.32% 143.41% 62.93% 93.66% 128.29% 103.90% 100.00%
ROE 1.50 % 0.87 % 0.46 % 1.57 % 1.52 % 1.86 % 1.45 % 0.57%
  YoY % 72.41% 89.13% -70.70% 3.29% -18.28% 28.28% -
  Horiz. % 103.45% 60.00% 31.72% 108.28% 104.83% 128.28% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 72.44 74.50 80.88 164.54 110.24 163.73 119.13 -7.95%
  YoY % -2.77% -7.89% -50.84% 49.26% -32.67% 37.44% -
  Horiz. % 60.81% 62.54% 67.89% 138.12% 92.54% 137.44% 100.00%
EPS 3.97 2.19 1.05 3.16 2.90 3.48 2.44 8.44%
  YoY % 81.28% 108.57% -66.77% 8.97% -16.67% 42.62% -
  Horiz. % 162.70% 89.75% 43.03% 129.51% 118.85% 142.62% 100.00%
DPS 0.00 1.00 0.00 1.00 1.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.6500 2.5100 2.2700 2.0200 1.9100 1.8700 1.6800 7.88%
  YoY % 5.58% 10.57% 12.38% 5.76% 2.14% 11.31% -
  Horiz. % 157.74% 149.40% 135.12% 120.24% 113.69% 111.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 210,646
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 70.53 72.35 59.63 60.52 40.55 60.17 43.81 8.25%
  YoY % -2.52% 21.33% -1.47% 49.25% -32.61% 37.34% -
  Horiz. % 160.99% 165.14% 136.11% 138.14% 92.56% 137.34% 100.00%
EPS 3.87 2.12 0.77 1.16 1.07 1.28 0.90 27.49%
  YoY % 82.55% 175.32% -33.62% 8.41% -16.41% 42.22% -
  Horiz. % 430.00% 235.56% 85.56% 128.89% 118.89% 142.22% 100.00%
DPS 0.00 0.97 0.00 0.37 0.37 0.37 0.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 262.16% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.5803 2.4374 1.6735 0.7430 0.7025 0.6872 0.6178 26.87%
  YoY % 5.86% 45.65% 125.24% 5.77% 2.23% 11.23% -
  Horiz. % 417.66% 394.53% 270.88% 120.27% 113.71% 111.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.6900 3.1800 3.2400 2.9000 1.3500 0.9550 1.4300 -
P/RPS 3.71 4.27 4.01 1.76 1.22 0.58 1.20 20.68%
  YoY % -13.11% 6.48% 127.84% 44.26% 110.34% -51.67% -
  Horiz. % 309.17% 355.83% 334.17% 146.67% 101.67% 48.33% 100.00%
P/EPS 67.76 145.42 309.64 91.71 46.59 27.44 58.61 2.44%
  YoY % -53.40% -53.04% 237.63% 96.84% 69.79% -53.18% -
  Horiz. % 115.61% 248.11% 528.31% 156.47% 79.49% 46.82% 100.00%
EY 1.48 0.69 0.32 1.09 2.15 3.64 1.71 -2.38%
  YoY % 114.49% 115.62% -70.64% -49.30% -40.93% 112.87% -
  Horiz. % 86.55% 40.35% 18.71% 63.74% 125.73% 212.87% 100.00%
DY 0.00 0.31 0.00 0.34 0.74 1.05 0.70 -
  YoY % 0.00% 0.00% 0.00% -54.05% -29.52% 50.00% -
  Horiz. % 0.00% 44.29% 0.00% 48.57% 105.71% 150.00% 100.00%
P/NAPS 1.02 1.27 1.43 1.44 0.71 0.51 0.85 3.08%
  YoY % -19.69% -11.19% -0.69% 102.82% 39.22% -40.00% -
  Horiz. % 120.00% 149.41% 168.24% 169.41% 83.53% 60.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 26/11/15 30/10/14 -
Price 3.5600 3.1700 3.4500 4.4500 1.4700 0.9500 1.3400 -
P/RPS 4.91 4.25 4.27 2.70 1.33 0.58 1.12 27.90%
  YoY % 15.53% -0.47% 58.15% 103.01% 129.31% -48.21% -
  Horiz. % 438.39% 379.46% 381.25% 241.07% 118.75% 51.79% 100.00%
P/EPS 89.67 144.97 329.71 140.73 50.73 27.30 54.92 8.51%
  YoY % -38.15% -56.03% 134.29% 177.41% 85.82% -50.29% -
  Horiz. % 163.27% 263.97% 600.35% 256.25% 92.37% 49.71% 100.00%
EY 1.12 0.69 0.30 0.71 1.97 3.66 1.82 -7.77%
  YoY % 62.32% 130.00% -57.75% -63.96% -46.17% 101.10% -
  Horiz. % 61.54% 37.91% 16.48% 39.01% 108.24% 201.10% 100.00%
DY 0.00 0.32 0.00 0.22 0.68 1.05 0.75 -
  YoY % 0.00% 0.00% 0.00% -67.65% -35.24% 40.00% -
  Horiz. % 0.00% 42.67% 0.00% 29.33% 90.67% 140.00% 100.00%
P/NAPS 1.34 1.26 1.52 2.20 0.77 0.51 0.80 8.97%
  YoY % 6.35% -17.11% -30.91% 185.71% 50.98% -36.25% -
  Horiz. % 167.50% 157.50% 190.00% 275.00% 96.25% 63.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
4. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
5. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
6. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS