[PMBTECH] QoQ 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- 33.86%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 202,726 178,251 161,827 195,745 148,573 84,865 175,628 10.02%
PBT 34,330 14,538 9,777 8,335 10,942 1,553 3,814 332.13%
Tax -6,995 -2,959 -3,150 2,565 -2,799 -188 -1,511 177.50%
NP 27,335 11,579 6,627 10,900 8,143 1,365 2,303 419.55%
-
NP to SH 27,335 11,579 6,627 10,900 8,143 1,365 2,303 419.55%
-
Tax Rate 20.38% 20.35% 32.22% -30.77% 25.58% 12.11% 39.62% -
Total Cost 175,391 166,672 155,200 184,845 140,430 83,500 173,325 0.79%
-
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 % - - - 18.84% - - - -
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 13.48% 6.50% 4.10% 5.57% 5.48% 1.61% 1.31% -
ROE 4.49% 1.99% 1.19% 1.95% 1.50% 0.26% 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 97.96 86.58 78.71 95.32 72.44 41.43 85.82 9.21%
EPS 13.21 5.62 3.22 5.31 3.97 0.67 1.13 414.31%
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 10.71 9.41 8.55 10.34 7.85 4.48 9.27 10.09%
EPS 1.44 0.61 0.35 0.58 0.43 0.07 0.12 423.35%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.3213 0.3077 0.2943 0.295 0.287 0.2791 0.2788 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 12.11 6.06 7.43 4.80 3.71 6.66 3.20 142.64%
P/EPS 89.79 93.35 181.50 86.28 67.76 414.22 244.36 -48.66%
EY 1.11 1.07 0.55 1.16 1.48 0.24 0.41 94.13%
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 13.07 6.58 7.13 5.69 4.91 6.16 3.36 147.13%
P/EPS 96.90 101.35 174.06 102.11 89.67 382.71 255.91 -47.63%
EY 1.03 0.99 0.57 0.98 1.12 0.26 0.39 90.95%
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