[PMBTECH] QoQ Cumulative 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- 150.14%
YoY- 285.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 562,145 301,971 913,195 542,804 340,078 161,827 604,811 -4.77%
PBT 111,373 68,609 193,593 58,645 24,315 9,777 24,644 174.10%
Tax -21,351 -13,743 -40,818 -13,104 -6,109 -3,150 -1,933 398.15%
NP 90,022 54,866 152,775 45,541 18,206 6,627 22,711 151.09%
-
NP to SH 90,022 54,866 152,775 45,541 18,206 6,627 22,711 151.09%
-
Tax Rate 19.17% 20.03% 21.08% 22.34% 25.12% 32.22% 7.84% -
Total Cost 472,123 247,105 760,420 497,263 321,872 155,200 582,100 -13.06%
-
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 10.80% 6.73% 21.06% 7.49% 3.12% 1.19% 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 51.24 141.16 438.06 262.30 165.18 78.71 294.53 -68.93%
EPS 8.20 25.65 73.29 22.01 8.84 3.22 11.06 -18.12%
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 29.69 15.95 48.23 28.67 17.96 8.55 31.94 -4.76%
EPS 4.75 2.90 8.07 2.40 0.96 0.35 1.20 150.86%
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 5.45 12.99 2.80 4.52 3.18 7.43 1.56 130.76%
P/EPS 34.00 71.51 16.76 53.89 59.37 181.50 41.41 -12.34%
EY 2.94 1.40 5.97 1.86 1.68 0.55 2.41 14.21%
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 6.44 2.30 4.57 4.88 3.45 7.13 1.84 131.05%
P/EPS 40.22 12.63 27.34 58.16 64.46 174.06 49.01 -12.37%
EY 2.49 7.92 3.66 1.72 1.55 0.57 2.04 14.25%
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