[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.72%
YoY- 187.76%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 913,195 723,738 680,156 647,308 604,811 545,421 520,986 45.22%
PBT 193,593 78,193 48,630 39,108 24,644 21,745 10,734 584.11%
Tax -40,818 -17,472 -12,218 -12,600 -1,933 -5,997 -3,398 422.13%
NP 152,775 60,721 36,412 26,508 22,711 15,748 7,336 652.76%
-
NP to SH 152,775 60,721 36,412 26,508 22,711 15,748 7,336 652.76%
-
Tax Rate 21.08% 22.34% 25.12% 32.22% 7.84% 27.58% 31.66% -
Total Cost 760,420 663,017 643,744 620,800 582,100 529,673 513,650 29.80%
-
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,423 - - - 2,053 - - -
Div Payout % 6.82% - - - 9.04% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
NOSH 217,652 214,811 214,811 210,801 210,634 210,634 210,634 2.20%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.73% 8.39% 5.35% 4.10% 3.76% 2.89% 1.41% -
ROE 21.06% 9.98% 6.25% 4.76% 4.07% 2.90% 1.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 438.06 349.74 330.36 314.82 294.53 265.92 254.31 43.55%
EPS 73.29 29.35 17.68 12.88 11.06 7.68 3.58 644.25%
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 2.94 2.83 2.71 2.72 2.65 2.58 22.01%
Adjusted Per Share Value based on latest NOSH - 210,801
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.17 44.51 41.83 39.81 37.20 33.55 32.04 45.24%
EPS 9.40 3.73 2.24 1.63 1.40 0.97 0.45 654.29%
DPS 0.64 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.4462 0.3742 0.3584 0.3427 0.3435 0.3343 0.3251 23.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 12.28 11.86 5.25 5.85 4.58 2.69 2.76 -
P/RPS 2.80 3.39 1.59 1.86 1.56 1.01 1.09 87.24%
P/EPS 16.76 40.42 29.69 45.38 41.41 35.03 77.07 -63.73%
EY 5.97 2.47 3.37 2.20 2.41 2.85 1.30 175.51%
DY 0.41 0.00 0.00 0.00 0.22 0.00 0.00 -
P/NAPS 3.53 4.03 1.86 2.16 1.68 1.02 1.07 121.13%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 -
Price 20.04 12.80 5.70 5.61 5.42 3.56 2.55 -
P/RPS 4.57 3.66 1.73 1.78 1.84 1.34 1.00 174.62%
P/EPS 27.34 43.62 32.23 43.51 49.01 46.37 71.21 -47.08%
EY 3.66 2.29 3.10 2.30 2.04 2.16 1.40 89.44%
DY 0.25 0.00 0.00 0.00 0.18 0.00 0.00 -
P/NAPS 5.76 4.35 2.01 2.07 1.99 1.34 0.99 222.45%

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