[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 235.47%
YoY- 572.69%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 874,965 562,145 301,971 913,195 542,804 340,078 161,827 207.73%
PBT 132,954 111,373 68,609 193,593 58,645 24,315 9,777 468.81%
Tax -24,852 -21,351 -13,743 -40,818 -13,104 -6,109 -3,150 295.81%
NP 108,102 90,022 54,866 152,775 45,541 18,206 6,627 542.10%
-
NP to SH 108,102 90,022 54,866 152,775 45,541 18,206 6,627 542.10%
-
Tax Rate 18.69% 19.17% 20.03% 21.08% 22.34% 25.12% 32.22% -
Total Cost 766,863 472,123 247,105 760,420 497,263 321,872 155,200 189.82%
-
Net Worth 875,264 833,863 815,038 725,447 608,397 582,654 557,205 35.09%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 10,423 - - - -
Div Payout % - - - 6.82% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 875,264 833,863 815,038 725,447 608,397 582,654 557,205 35.09%
NOSH 1,257,767 1,202,071 239,105 217,652 214,811 214,811 210,801 228.60%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.36% 16.01% 18.17% 16.73% 8.39% 5.35% 4.10% -
ROE 12.35% 10.80% 6.73% 21.06% 7.49% 3.12% 1.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 76.97 51.24 141.16 438.06 262.30 165.18 78.71 -1.47%
EPS 9.51 8.20 25.65 73.29 22.01 8.84 3.22 105.71%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 3.81 3.48 2.94 2.83 2.71 -56.74%
Adjusted Per Share Value based on latest NOSH - 217,652
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 46.21 29.69 15.95 48.23 28.67 17.96 8.55 207.65%
EPS 5.71 4.75 2.90 8.07 2.40 0.96 0.35 542.15%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.4622 0.4404 0.4304 0.3831 0.3213 0.3077 0.2943 35.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.79 2.79 18.34 12.28 11.86 5.25 5.85 -
P/RPS 4.92 5.45 12.99 2.80 4.52 3.18 7.43 -24.00%
P/EPS 39.85 34.00 71.51 16.76 53.89 59.37 181.50 -63.57%
EY 2.51 2.94 1.40 5.97 1.86 1.68 0.55 174.87%
DY 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 4.92 3.67 4.81 3.53 4.03 1.86 2.16 73.03%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 23/08/22 27/05/22 24/02/22 25/11/21 23/08/21 27/05/21 -
Price 4.19 3.30 3.24 20.04 12.80 5.70 5.61 -
P/RPS 5.44 6.44 2.30 4.57 4.88 3.45 7.13 -16.48%
P/EPS 44.06 40.22 12.63 27.34 58.16 64.46 174.06 -59.95%
EY 2.27 2.49 7.92 3.66 1.72 1.55 0.57 151.03%
DY 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
P/NAPS 5.44 4.34 0.85 5.76 4.35 2.01 2.07 90.32%

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