[PMBTECH] QoQ Cumulative 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- 92.29%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 542,804 340,078 161,827 604,811 409,066 260,493 175,628 112.03%
PBT 58,645 24,315 9,777 24,644 16,309 5,367 3,814 517.32%
Tax -13,104 -6,109 -3,150 -1,933 -4,498 -1,699 -1,511 321.55%
NP 45,541 18,206 6,627 22,711 11,811 3,668 2,303 629.93%
-
NP to SH 45,541 18,206 6,627 22,711 11,811 3,668 2,303 629.93%
-
Tax Rate 22.34% 25.12% 32.22% 7.84% 27.58% 31.66% 39.62% -
Total Cost 497,263 321,872 155,200 582,100 397,255 256,825 173,325 101.77%
-
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 7.49% 3.12% 1.19% 4.07% 2.17% 0.69% 0.44% -
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 262.30 165.18 78.71 294.53 199.44 127.16 85.82 110.46%
EPS 22.01 8.84 3.22 11.06 5.76 1.79 1.13 622.62%
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 33.38 20.92 9.95 37.20 25.16 16.02 10.80 112.03%
EPS 2.80 1.12 0.41 1.40 0.73 0.23 0.14 635.46%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.3742 0.3584 0.3427 0.3435 0.3343 0.3251 0.3247 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 4.52 3.18 7.43 1.56 1.35 2.17 3.20 25.86%
P/EPS 53.89 59.37 181.50 41.41 46.71 154.15 244.36 -63.46%
EY 1.86 1.68 0.55 2.41 2.14 0.65 0.41 173.79%
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 4.88 3.45 7.13 1.84 1.78 2.01 3.36 28.21%
P/EPS 58.16 64.46 174.06 49.01 61.82 142.42 255.91 -62.72%
EY 1.72 1.55 0.57 2.04 1.62 0.70 0.39 168.68%
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