[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 98.99%
YoY- 198.0%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 545,421 520,986 702,512 399,746 520,308 475,660 387,076 25.60%
PBT 21,745 10,734 15,256 30,353 20,733 15,990 8,748 83.19%
Tax -5,997 -3,398 -6,044 -2,582 -6,777 -4,002 -2,100 100.89%
NP 15,748 7,336 9,212 27,771 13,956 11,988 6,648 77.42%
-
NP to SH 15,748 7,336 9,212 27,771 13,956 11,988 6,648 77.42%
-
Tax Rate 27.58% 31.66% 39.62% 8.51% 32.69% 25.03% 24.01% -
Total Cost 529,673 513,650 693,300 371,975 506,352 463,672 380,428 24.61%
-
Net Worth 543,525 528,541 527,968 534,084 513,433 409,909 357,004 32.24%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 7,162 5,454 3,444 - -
Div Payout % - - - 25.79% 39.09% 28.73% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 543,525 528,541 527,968 534,084 513,433 409,909 357,004 32.24%
NOSH 210,634 210,634 209,791 209,670 209,595 177,271 161,614 19.25%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.89% 1.41% 1.31% 6.95% 2.68% 2.52% 1.72% -
ROE 2.90% 1.39% 1.74% 5.20% 2.72% 2.92% 1.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 265.92 254.31 343.29 195.35 254.36 276.18 247.20 4.97%
EPS 7.68 3.58 4.52 13.57 6.83 6.96 4.24 48.43%
DPS 0.00 0.00 0.00 3.50 2.67 2.00 0.00 -
NAPS 2.65 2.58 2.58 2.61 2.51 2.38 2.28 10.51%
Adjusted Per Share Value based on latest NOSH - 209,670
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.55 32.04 43.21 24.59 32.00 29.26 23.81 25.60%
EPS 0.97 0.45 0.57 1.71 0.86 0.74 0.41 77.27%
DPS 0.00 0.00 0.00 0.44 0.34 0.21 0.00 -
NAPS 0.3343 0.3251 0.3247 0.3285 0.3158 0.2521 0.2196 32.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.69 2.76 2.75 3.15 3.18 3.14 3.35 -
P/RPS 1.01 1.09 0.80 1.61 1.25 1.14 1.36 -17.94%
P/EPS 35.03 77.07 61.09 23.21 46.61 45.11 78.90 -41.71%
EY 2.85 1.30 1.64 4.31 2.15 2.22 1.27 71.15%
DY 0.00 0.00 0.00 1.11 0.84 0.64 0.00 -
P/NAPS 1.02 1.07 1.07 1.21 1.27 1.32 1.47 -21.57%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 -
Price 3.56 2.55 2.88 3.10 3.17 3.20 3.15 -
P/RPS 1.34 1.00 0.84 1.59 1.25 1.16 1.27 3.63%
P/EPS 46.37 71.21 63.98 22.84 46.46 45.97 74.19 -26.83%
EY 2.16 1.40 1.56 4.38 2.15 2.18 1.35 36.68%
DY 0.00 0.00 0.00 1.13 0.84 0.62 0.00 -
P/NAPS 1.34 0.99 1.12 1.19 1.26 1.34 1.38 -1.93%

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