[PMBTECH] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 222.0%
YoY- 12.84%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 340,078 161,827 604,811 409,066 260,493 175,628 399,746 -10.22%
PBT 24,315 9,777 24,644 16,309 5,367 3,814 30,353 -13.75%
Tax -6,109 -3,150 -1,933 -4,498 -1,699 -1,511 -2,582 77.65%
NP 18,206 6,627 22,711 11,811 3,668 2,303 27,771 -24.55%
-
NP to SH 18,206 6,627 22,711 11,811 3,668 2,303 27,771 -24.55%
-
Tax Rate 25.12% 32.22% 7.84% 27.58% 31.66% 39.62% 8.51% -
Total Cost 321,872 155,200 582,100 397,255 256,825 173,325 371,975 -9.20%
-
Net Worth 582,654 557,205 558,543 543,525 528,541 527,968 534,084 5.97%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,053 - - - 7,162 -
Div Payout % - - 9.04% - - - 25.79% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 582,654 557,205 558,543 543,525 528,541 527,968 534,084 5.97%
NOSH 214,811 210,801 210,634 210,634 210,634 209,791 209,670 1.62%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.35% 4.10% 3.76% 2.89% 1.41% 1.31% 6.95% -
ROE 3.12% 1.19% 4.07% 2.17% 0.69% 0.44% 5.20% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 165.18 78.71 294.53 199.44 127.16 85.82 195.35 -10.59%
EPS 8.84 3.22 11.06 5.76 1.79 1.13 13.57 -24.87%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.50 -
NAPS 2.83 2.71 2.72 2.65 2.58 2.58 2.61 5.54%
Adjusted Per Share Value based on latest NOSH - 210,634
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.96 8.55 31.94 21.60 13.76 9.27 21.11 -10.22%
EPS 0.96 0.35 1.20 0.62 0.19 0.12 1.47 -24.74%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.38 -
NAPS 0.3077 0.2943 0.295 0.287 0.2791 0.2788 0.282 5.99%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.25 5.85 4.58 2.69 2.76 2.75 3.15 -
P/RPS 3.18 7.43 1.56 1.35 2.17 3.20 1.61 57.48%
P/EPS 59.37 181.50 41.41 46.71 154.15 244.36 23.21 87.14%
EY 1.68 0.55 2.41 2.14 0.65 0.41 4.31 -46.66%
DY 0.00 0.00 0.22 0.00 0.00 0.00 1.11 -
P/NAPS 1.86 2.16 1.68 1.02 1.07 1.07 1.21 33.22%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 04/06/20 24/02/20 -
Price 5.70 5.61 5.42 3.56 2.55 2.88 3.10 -
P/RPS 3.45 7.13 1.84 1.78 2.01 3.36 1.59 67.68%
P/EPS 64.46 174.06 49.01 61.82 142.42 255.91 22.84 99.83%
EY 1.55 0.57 2.04 1.62 0.70 0.39 4.38 -50.00%
DY 0.00 0.00 0.18 0.00 0.00 0.00 1.13 -
P/NAPS 2.01 2.07 1.99 1.34 0.99 1.12 1.19 41.87%

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