[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 66.76%
YoY- 285.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,124,290 1,207,884 913,195 723,738 680,156 647,308 604,811 51.35%
PBT 222,746 274,436 193,593 78,193 48,630 39,108 24,644 335.66%
Tax -42,702 -54,972 -40,818 -17,472 -12,218 -12,600 -1,933 691.78%
NP 180,044 219,464 152,775 60,721 36,412 26,508 22,711 299.09%
-
NP to SH 180,044 219,464 152,775 60,721 36,412 26,508 22,711 299.09%
-
Tax Rate 19.17% 20.03% 21.08% 22.34% 25.12% 32.22% 7.84% -
Total Cost 944,246 988,420 760,420 663,017 643,744 620,800 582,100 38.17%
-
Net Worth 833,863 815,038 725,447 608,397 582,654 557,205 558,543 30.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 10,423 - - - 2,053 -
Div Payout % - - 6.82% - - - 9.04% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 833,863 815,038 725,447 608,397 582,654 557,205 558,543 30.72%
NOSH 1,202,071 239,105 217,652 214,811 214,811 210,801 210,634 220.37%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.01% 18.17% 16.73% 8.39% 5.35% 4.10% 3.76% -
ROE 21.59% 26.93% 21.06% 9.98% 6.25% 4.76% 4.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 102.47 564.64 438.06 349.74 330.36 314.82 294.53 -50.62%
EPS 16.40 102.60 73.29 29.35 17.68 12.88 11.06 30.12%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 1.00 -
NAPS 0.76 3.81 3.48 2.94 2.83 2.71 2.72 -57.36%
Adjusted Per Share Value based on latest NOSH - 214,811
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.37 63.79 48.23 38.22 35.92 34.18 31.94 51.34%
EPS 9.51 11.59 8.07 3.21 1.92 1.40 1.20 299.00%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.11 -
NAPS 0.4404 0.4304 0.3831 0.3213 0.3077 0.2943 0.295 30.71%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.79 18.34 12.28 11.86 5.25 5.85 4.58 -
P/RPS 2.72 3.25 2.80 3.39 1.59 1.86 1.56 45.01%
P/EPS 17.00 17.88 16.76 40.42 29.69 45.38 41.41 -44.85%
EY 5.88 5.59 5.97 2.47 3.37 2.20 2.41 81.53%
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.22 -
P/NAPS 3.67 4.81 3.53 4.03 1.86 2.16 1.68 68.60%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 25/11/21 23/08/21 27/05/21 23/02/21 -
Price 3.30 3.24 20.04 12.80 5.70 5.61 5.42 -
P/RPS 3.22 0.57 4.57 3.66 1.73 1.78 1.84 45.36%
P/EPS 20.11 3.16 27.34 43.62 32.23 43.51 49.01 -44.87%
EY 4.97 31.66 3.66 2.29 3.10 2.30 2.04 81.35%
DY 0.00 0.00 0.25 0.00 0.00 0.00 0.18 -
P/NAPS 4.34 0.85 5.76 4.35 2.01 2.07 1.99 68.41%

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