[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 16.42%
YoY- 44.75%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 520,986 702,512 399,746 520,308 475,660 387,076 444,765 11.13%
PBT 10,734 15,256 30,353 20,733 15,990 8,748 14,137 -16.78%
Tax -3,398 -6,044 -2,582 -6,777 -4,002 -2,100 -4,818 -20.78%
NP 7,336 9,212 27,771 13,956 11,988 6,648 9,319 -14.75%
-
NP to SH 7,336 9,212 27,771 13,956 11,988 6,648 9,319 -14.75%
-
Tax Rate 31.66% 39.62% 8.51% 32.69% 25.03% 24.01% 34.08% -
Total Cost 513,650 693,300 371,975 506,352 463,672 380,428 435,446 11.65%
-
Net Worth 528,541 527,968 534,084 513,433 409,909 357,004 356,988 29.93%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 7,162 5,454 3,444 - 3,131 -
Div Payout % - - 25.79% 39.09% 28.73% - 33.60% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 528,541 527,968 534,084 513,433 409,909 357,004 356,988 29.93%
NOSH 210,634 209,791 209,670 209,595 177,271 161,614 161,614 19.33%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.41% 1.31% 6.95% 2.68% 2.52% 1.72% 2.10% -
ROE 1.39% 1.74% 5.20% 2.72% 2.92% 1.86% 2.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 254.31 343.29 195.35 254.36 276.18 247.20 284.06 -7.11%
EPS 3.58 4.52 13.57 6.83 6.96 4.24 5.95 -28.75%
DPS 0.00 0.00 3.50 2.67 2.00 0.00 2.00 -
NAPS 2.58 2.58 2.61 2.51 2.38 2.28 2.28 8.59%
Adjusted Per Share Value based on latest NOSH - 209,595
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.04 43.21 24.59 32.00 29.26 23.81 27.35 11.13%
EPS 0.45 0.57 1.71 0.86 0.74 0.41 0.57 -14.59%
DPS 0.00 0.00 0.44 0.34 0.21 0.00 0.19 -
NAPS 0.3251 0.3247 0.3285 0.3158 0.2521 0.2196 0.2196 29.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.76 2.75 3.15 3.18 3.14 3.35 3.57 -
P/RPS 1.09 0.80 1.61 1.25 1.14 1.36 1.26 -9.21%
P/EPS 77.07 61.09 23.21 46.61 45.11 78.90 59.98 18.20%
EY 1.30 1.64 4.31 2.15 2.22 1.27 1.67 -15.39%
DY 0.00 0.00 1.11 0.84 0.64 0.00 0.56 -
P/NAPS 1.07 1.07 1.21 1.27 1.32 1.47 1.57 -22.57%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 26/02/19 -
Price 2.55 2.88 3.10 3.17 3.20 3.15 3.20 -
P/RPS 1.00 0.84 1.59 1.25 1.16 1.27 1.13 -7.83%
P/EPS 71.21 63.98 22.84 46.46 45.97 74.19 53.77 20.61%
EY 1.40 1.56 4.38 2.15 2.18 1.35 1.86 -17.26%
DY 0.00 0.00 1.13 0.84 0.62 0.00 0.62 -
P/NAPS 0.99 1.12 1.19 1.26 1.34 1.38 1.40 -20.64%

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