[PMBTECH] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 44.22%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 723,738 680,156 647,308 604,811 545,421 520,986 702,512 2.00%
PBT 78,193 48,630 39,108 24,644 21,745 10,734 15,256 196.97%
Tax -17,472 -12,218 -12,600 -1,933 -5,997 -3,398 -6,044 102.79%
NP 60,721 36,412 26,508 22,711 15,748 7,336 9,212 251.14%
-
NP to SH 60,721 36,412 26,508 22,711 15,748 7,336 9,212 251.14%
-
Tax Rate 22.34% 25.12% 32.22% 7.84% 27.58% 31.66% 39.62% -
Total Cost 663,017 643,744 620,800 582,100 529,673 513,650 693,300 -2.93%
-
Net Worth 608,397 582,654 557,205 558,543 543,525 528,541 527,968 9.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,053 - - - -
Div Payout % - - - 9.04% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 608,397 582,654 557,205 558,543 543,525 528,541 527,968 9.90%
NOSH 214,811 214,811 210,801 210,634 210,634 210,634 209,791 1.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.39% 5.35% 4.10% 3.76% 2.89% 1.41% 1.31% -
ROE 9.98% 6.25% 4.76% 4.07% 2.90% 1.39% 1.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 349.74 330.36 314.82 294.53 265.92 254.31 343.29 1.24%
EPS 29.35 17.68 12.88 11.06 7.68 3.58 4.52 247.65%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.94 2.83 2.71 2.72 2.65 2.58 2.58 9.08%
Adjusted Per Share Value based on latest NOSH - 210,634
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.22 35.92 34.18 31.94 28.80 27.51 37.10 2.00%
EPS 3.21 1.92 1.40 1.20 0.83 0.39 0.49 249.71%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.3213 0.3077 0.2943 0.295 0.287 0.2791 0.2788 9.91%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 11.86 5.25 5.85 4.58 2.69 2.76 2.75 -
P/RPS 3.39 1.59 1.86 1.56 1.01 1.09 0.80 161.63%
P/EPS 40.42 29.69 45.38 41.41 35.03 77.07 61.09 -24.05%
EY 2.47 3.37 2.20 2.41 2.85 1.30 1.64 31.35%
DY 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
P/NAPS 4.03 1.86 2.16 1.68 1.02 1.07 1.07 141.87%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 04/06/20 -
Price 12.80 5.70 5.61 5.42 3.56 2.55 2.88 -
P/RPS 3.66 1.73 1.78 1.84 1.34 1.00 0.84 166.52%
P/EPS 43.62 32.23 43.51 49.01 46.37 71.21 63.98 -22.51%
EY 2.29 3.10 2.30 2.04 2.16 1.40 1.56 29.13%
DY 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
P/NAPS 4.35 2.01 2.07 1.99 1.34 0.99 1.12 146.88%

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