[PMBTECH] QoQ 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- 136.07%
YoY- 235.69%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 260,174 301,971 370,391 202,726 178,251 161,827 195,745 20.95%
PBT 42,764 68,609 134,948 34,330 14,538 9,777 8,335 198.36%
Tax -7,608 -13,743 -27,714 -6,995 -2,959 -3,150 2,565 -
NP 35,156 54,866 107,234 27,335 11,579 6,627 10,900 118.76%
-
NP to SH 35,156 54,866 107,234 27,335 11,579 6,627 10,900 118.76%
-
Tax Rate 17.79% 20.03% 20.54% 20.38% 20.35% 32.22% -30.77% -
Total Cost 225,018 247,105 263,157 175,391 166,672 155,200 184,845 14.05%
-
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 % - - 9.72% - - - 18.84% -
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 13.51% 18.17% 28.95% 13.48% 6.50% 4.10% 5.57% -
ROE 4.22% 6.73% 14.78% 4.49% 1.99% 1.19% 1.95% -
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 23.71 141.16 177.68 97.96 86.58 78.71 95.32 -60.54%
EPS 3.20 25.65 51.44 13.21 5.62 3.22 5.31 -28.72%
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 16.00 18.57 22.78 12.47 10.96 9.95 12.04 20.93%
EPS 2.16 3.37 6.60 1.68 0.71 0.41 0.67 118.70%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.13 -
NAPS 0.5129 0.5013 0.4462 0.3742 0.3584 0.3427 0.3435 30.73%
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 11.77 12.99 6.91 12.11 6.06 7.43 4.80 82.13%
P/EPS 87.07 71.51 23.87 89.79 93.35 181.50 86.28 0.61%
EY 1.15 1.40 4.19 1.11 1.07 0.55 1.16 -0.57%
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 13.92 2.30 11.28 13.07 6.58 7.13 5.69 81.85%
P/EPS 102.99 12.63 38.96 96.90 101.35 174.06 102.11 0.57%
EY 0.97 7.92 2.57 1.03 0.99 0.57 0.98 -0.68%
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