[PMBTECH] QoQ 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- -86.69%
YoY- 38.57%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 195,745 148,573 84,865 175,628 126,726 152,401 141,061 24.28%
PBT 8,335 10,942 1,553 3,814 18,080 7,555 5,808 27.08%
Tax 2,565 -2,799 -188 -1,511 -776 -3,082 -1,476 -
NP 10,900 8,143 1,365 2,303 17,304 4,473 4,332 84.47%
-
NP to SH 10,900 8,143 1,365 2,303 17,304 4,473 4,332 84.47%
-
Tax Rate -30.77% 25.58% 12.11% 39.62% 4.29% 40.79% 25.41% -
Total Cost 184,845 140,430 83,500 173,325 109,422 147,928 136,729 22.15%
-
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 - - - 3,069 2,045 1,722 12.37%
Div Payout % 18.84% - - - 17.74% 45.73% 39.76% -
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 5.57% 5.48% 1.61% 1.31% 13.65% 2.94% 3.07% -
ROE 1.95% 1.50% 0.26% 0.44% 3.24% 0.87% 1.06% -
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 95.32 72.44 41.43 85.82 61.93 74.50 81.90 10.59%
EPS 5.31 3.97 0.67 1.13 8.45 2.19 2.52 63.98%
DPS 1.00 0.00 0.00 0.00 1.50 1.00 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 10.34 7.85 4.48 9.27 6.69 8.05 7.45 24.30%
EPS 0.58 0.43 0.07 0.12 0.91 0.24 0.23 84.74%
DPS 0.11 0.00 0.00 0.00 0.16 0.11 0.09 14.24%
NAPS 0.295 0.287 0.2791 0.2788 0.282 0.2711 0.2165 22.79%
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 4.80 3.71 6.66 3.20 5.09 4.27 3.83 16.16%
P/EPS 86.28 67.76 414.22 244.36 37.25 145.42 124.84 -21.74%
EY 1.16 1.48 0.24 0.41 2.68 0.69 0.80 27.96%
DY 0.22 0.00 0.00 0.00 0.48 0.31 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 5.69 4.91 6.16 3.36 5.01 4.25 3.91 28.27%
P/EPS 102.11 89.67 382.71 255.91 36.66 144.97 127.23 -13.58%
EY 0.98 1.12 0.26 0.39 2.73 0.69 0.79 15.37%
DY 0.18 0.00 0.00 0.00 0.48 0.32 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