[PMBTECH] QoQ TTM 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- 51.52%
YoY- 93.86%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,135,262 1,053,339 913,195 738,549 684,396 591,010 604,811 52.34%
PBT 280,651 252,425 193,593 66,980 43,592 30,607 24,644 408.43%
Tax -56,060 -51,411 -40,818 -10,539 -6,343 -3,572 -1,933 849.78%
NP 224,591 201,014 152,775 56,441 37,249 27,035 22,711 362.65%
-
NP to SH 224,591 201,014 152,775 56,441 37,249 27,035 22,711 362.65%
-
Tax Rate 19.97% 20.37% 21.08% 15.73% 14.55% 11.67% 7.84% -
Total Cost 910,671 852,325 760,420 682,108 647,147 563,975 582,100 34.87%
-
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 10,423 10,423 2,053 2,053 2,053 2,053 196.27%
Div Payout % 4.64% 5.19% 6.82% 3.64% 5.51% 7.60% 9.04% -
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 19.78% 19.08% 16.73% 7.64% 5.44% 4.57% 3.76% -
ROE 26.93% 24.66% 21.06% 9.28% 6.39% 4.85% 4.07% -
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 103.47 492.40 438.06 356.89 332.42 287.44 294.53 -50.30%
EPS 20.47 93.97 73.29 27.27 18.09 13.15 11.06 50.91%
DPS 0.95 4.87 5.00 1.00 1.00 1.00 1.00 -3.37%
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 69.82 64.78 56.17 45.42 42.09 36.35 37.20 52.33%
EPS 13.81 12.36 9.40 3.47 2.29 1.66 1.40 361.88%
DPS 0.64 0.64 0.64 0.13 0.13 0.13 0.13 190.24%
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 2.70 3.72 2.80 3.32 1.58 2.04 1.56 44.29%
P/EPS 13.63 19.52 16.76 43.48 29.02 44.49 41.41 -52.42%
EY 7.34 5.12 5.97 2.30 3.45 2.25 2.41 110.54%
DY 0.34 0.27 0.41 0.08 0.19 0.17 0.22 33.77%
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 3.19 0.66 4.57 3.59 1.71 1.95 1.84 44.46%
P/EPS 16.12 3.45 27.34 46.93 31.51 42.67 49.01 -52.44%
EY 6.20 29.00 3.66 2.13 3.17 2.34 2.04 110.24%
DY 0.29 1.50 0.25 0.08 0.18 0.18 0.18 37.55%
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