[PMBTECH] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 9.34%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 795,460 498,775 274,923 1,182,214 874,965 562,145 301,971 90.62%
PBT 22,135 17,812 13,991 151,257 132,954 111,373 68,609 -52.92%
Tax -8,641 -5,958 -4,249 -33,059 -24,852 -21,351 -13,743 -26.58%
NP 13,494 11,854 9,742 118,198 108,102 90,022 54,866 -60.71%
-
NP to SH 13,494 11,854 9,742 118,198 108,102 90,022 54,866 -60.71%
-
Tax Rate 39.04% 33.45% 30.37% 21.86% 18.69% 19.17% 20.03% -
Total Cost 781,966 486,921 265,181 1,064,016 766,863 472,123 247,105 115.39%
-
Net Worth 914,454 908,844 919,143 920,530 875,264 833,863 815,038 7.96%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 914,454 908,844 919,143 920,530 875,264 833,863 815,038 7.96%
NOSH 1,625,900 1,286,490 1,270,882 1,266,831 1,257,767 1,202,071 239,105 258.50%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.70% 2.38% 3.54% 10.00% 12.36% 16.01% 18.17% -
ROE 1.48% 1.30% 1.06% 12.84% 12.35% 10.80% 6.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 60.02 40.06 22.13 100.17 76.97 51.24 141.16 -43.42%
EPS 1.02 0.95 0.78 10.02 9.51 8.20 25.65 -88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.73 0.74 0.78 0.77 0.76 3.81 -67.95%
Adjusted Per Share Value based on latest NOSH - 1,266,831
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 42.01 26.34 14.52 62.43 46.21 29.69 15.95 90.60%
EPS 0.71 0.63 0.51 6.24 5.71 4.75 2.90 -60.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4829 0.48 0.4854 0.4861 0.4622 0.4404 0.4304 7.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.17 3.86 4.31 4.20 3.79 2.79 18.34 -
P/RPS 5.28 9.63 19.47 4.19 4.92 5.45 12.99 -45.09%
P/EPS 311.34 405.41 549.52 41.94 39.85 34.00 71.51 166.39%
EY 0.32 0.25 0.18 2.38 2.51 2.94 1.40 -62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.59 5.29 5.82 5.38 4.92 3.67 4.81 -3.07%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 06/09/23 30/05/23 27/02/23 25/11/22 23/08/22 27/05/22 -
Price 2.98 3.78 3.77 4.72 4.19 3.30 3.24 -
P/RPS 4.96 9.44 17.03 4.71 5.44 6.44 2.30 66.83%
P/EPS 292.68 397.00 480.67 47.13 44.06 40.22 12.63 711.26%
EY 0.34 0.25 0.21 2.12 2.27 2.49 7.92 -87.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 5.18 5.09 6.05 5.44 4.34 0.85 195.31%

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