[PMBTECH] QoQ TTM 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- -22.0%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 738,549 684,396 591,010 604,811 535,792 539,620 595,816 15.37%
PBT 66,980 43,592 30,607 24,644 34,389 31,002 35,257 53.33%
Tax -10,539 -6,343 -3,572 -1,933 -5,274 -5,557 -6,845 33.30%
NP 56,441 37,249 27,035 22,711 29,115 25,445 28,412 57.96%
-
NP to SH 56,441 37,249 27,035 22,711 29,115 25,445 28,412 57.96%
-
Tax Rate 15.73% 14.55% 11.67% 7.84% 15.34% 17.92% 19.41% -
Total Cost 682,108 647,147 563,975 582,100 506,677 514,175 567,404 13.04%
-
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 2,053 2,053 2,053 3,069 5,115 6,837 -55.12%
Div Payout % 3.64% 5.51% 7.60% 9.04% 10.54% 20.10% 24.06% -
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 7.64% 5.44% 4.57% 3.76% 5.43% 4.72% 4.77% -
ROE 9.28% 6.39% 4.85% 4.07% 5.36% 4.81% 5.38% -
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 356.89 332.42 287.44 294.53 261.23 263.41 291.15 14.52%
EPS 27.27 18.09 13.15 11.06 14.20 12.42 13.88 56.80%
DPS 1.00 1.00 1.00 1.00 1.50 2.50 3.34 -55.21%
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 39.00 36.14 31.21 31.94 28.29 28.50 31.46 15.38%
EPS 2.98 1.97 1.43 1.20 1.54 1.34 1.50 57.96%
DPS 0.11 0.11 0.11 0.11 0.16 0.27 0.36 -54.60%
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 3.32 1.58 2.04 1.56 1.03 1.05 0.94 131.74%
P/EPS 43.48 29.02 44.49 41.41 18.95 22.22 19.81 68.80%
EY 2.30 3.45 2.25 2.41 5.28 4.50 5.05 -40.77%
DY 0.08 0.19 0.17 0.22 0.56 0.91 1.21 -83.62%
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 3.59 1.71 1.95 1.84 1.36 0.97 0.99 135.84%
P/EPS 46.93 31.51 42.67 49.01 25.08 20.53 20.74 72.27%
EY 2.13 3.17 2.34 2.04 3.99 4.87 4.82 -41.95%
DY 0.08 0.18 0.18 0.18 0.42 0.98 1.16 -83.15%
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