[PMBTECH] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -91.71%
YoY- 38.57%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 604,811 409,066 260,493 175,628 399,746 390,231 237,830 85.78%
PBT 24,644 16,309 5,367 3,814 30,353 15,550 7,995 111.07%
Tax -1,933 -4,498 -1,699 -1,511 -2,582 -5,083 -2,001 -2.26%
NP 22,711 11,811 3,668 2,303 27,771 10,467 5,994 142.06%
-
NP to SH 22,711 11,811 3,668 2,303 27,771 10,467 5,994 142.06%
-
Tax Rate 7.84% 27.58% 31.66% 39.62% 8.51% 32.69% 25.03% -
Total Cost 582,100 397,255 256,825 173,325 371,975 379,764 231,836 84.21%
-
Net Worth 558,543 543,525 528,541 527,968 534,084 513,433 409,909 22.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,053 - - - 7,162 4,091 1,722 12.37%
Div Payout % 9.04% - - - 25.79% 39.09% 28.73% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 558,543 543,525 528,541 527,968 534,084 513,433 409,909 22.79%
NOSH 210,634 210,634 210,634 209,791 209,670 209,595 177,271 12.12%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.76% 2.89% 1.41% 1.31% 6.95% 2.68% 2.52% -
ROE 4.07% 2.17% 0.69% 0.44% 5.20% 2.04% 1.46% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 294.53 199.44 127.16 85.82 195.35 190.77 138.09 65.31%
EPS 11.06 5.76 1.79 1.13 13.57 5.12 3.48 115.40%
DPS 1.00 0.00 0.00 0.00 3.50 2.00 1.00 0.00%
NAPS 2.72 2.65 2.58 2.58 2.61 2.51 2.38 9.26%
Adjusted Per Share Value based on latest NOSH - 209,791
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.20 25.16 16.02 10.80 24.59 24.00 14.63 85.76%
EPS 1.40 0.73 0.23 0.14 1.71 0.64 0.37 141.84%
DPS 0.13 0.00 0.00 0.00 0.44 0.25 0.11 11.72%
NAPS 0.3435 0.3343 0.3251 0.3247 0.3285 0.3158 0.2521 22.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.58 2.69 2.76 2.75 3.15 3.18 3.14 -
P/RPS 1.56 1.35 2.17 3.20 1.61 1.67 2.27 -22.03%
P/EPS 41.41 46.71 154.15 244.36 23.21 62.15 90.22 -40.35%
EY 2.41 2.14 0.65 0.41 4.31 1.61 1.11 67.27%
DY 0.22 0.00 0.00 0.00 1.11 0.63 0.32 -22.01%
P/NAPS 1.68 1.02 1.07 1.07 1.21 1.27 1.32 17.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 -
Price 5.42 3.56 2.55 2.88 3.10 3.17 3.20 -
P/RPS 1.84 1.78 2.01 3.36 1.59 1.66 2.32 -14.25%
P/EPS 49.01 61.82 142.42 255.91 22.84 61.95 91.95 -34.13%
EY 2.04 1.62 0.70 0.39 4.38 1.61 1.09 51.58%
DY 0.18 0.00 0.00 0.00 1.13 0.63 0.31 -30.28%
P/NAPS 1.99 1.34 0.99 1.12 1.19 1.26 1.34 30.01%

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