[PMBTECH] QoQ 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- 292.3%
YoY- 883.8%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 312,820 260,174 301,971 370,391 202,726 178,251 161,827 55.11%
PBT 21,581 42,764 68,609 134,948 34,330 14,538 9,777 69.44%
Tax -3,501 -7,608 -13,743 -27,714 -6,995 -2,959 -3,150 7.29%
NP 18,080 35,156 54,866 107,234 27,335 11,579 6,627 95.12%
-
NP to SH 18,080 35,156 54,866 107,234 27,335 11,579 6,627 95.12%
-
Tax Rate 16.22% 17.79% 20.03% 20.54% 20.38% 20.35% 32.22% -
Total Cost 294,740 225,018 247,105 263,157 175,391 166,672 155,200 53.29%
-
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 % - - - 9.72% - - - -
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 5.78% 13.51% 18.17% 28.95% 13.48% 6.50% 4.10% -
ROE 2.07% 4.22% 6.73% 14.78% 4.49% 1.99% 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 27.52 23.71 141.16 177.68 97.96 86.58 78.71 -50.33%
EPS 1.59 3.20 25.65 51.44 13.21 5.62 3.22 -37.49%
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 19.24 16.00 18.57 22.78 12.47 10.96 9.95 55.14%
EPS 1.11 2.16 3.37 6.60 1.68 0.71 0.41 94.13%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.5383 0.5129 0.5013 0.4462 0.3742 0.3584 0.3427 35.08%
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 13.77 11.77 12.99 6.91 12.11 6.06 7.43 50.82%
P/EPS 238.28 87.07 71.51 23.87 89.79 93.35 181.50 19.87%
EY 0.42 1.15 1.40 4.19 1.11 1.07 0.55 -16.44%
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 15.23 13.92 2.30 11.28 13.07 6.58 7.13 65.78%
P/EPS 263.43 102.99 12.63 38.96 96.90 101.35 174.06 31.78%
EY 0.38 0.97 7.92 2.57 1.03 0.99 0.57 -23.66%
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