[PMBTECH] QoQ TTM 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- 170.68%
YoY- 572.69%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,245,356 1,135,262 1,053,339 913,195 738,549 684,396 591,010 64.28%
PBT 267,902 280,651 252,425 193,593 66,980 43,592 30,607 324.16%
Tax -52,566 -56,060 -51,411 -40,818 -10,539 -6,343 -3,572 499.54%
NP 215,336 224,591 201,014 152,775 56,441 37,249 27,035 298.33%
-
NP to SH 215,336 224,591 201,014 152,775 56,441 37,249 27,035 298.33%
-
Tax Rate 19.62% 19.97% 20.37% 21.08% 15.73% 14.55% 11.67% -
Total Cost 1,030,020 910,671 852,325 760,420 682,108 647,147 563,975 49.35%
-
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 10,423 10,423 10,423 2,053 2,053 2,053 195.10%
Div Payout % 4.84% 4.64% 5.19% 6.82% 3.64% 5.51% 7.60% -
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 17.29% 19.78% 19.08% 16.73% 7.64% 5.44% 4.57% -
ROE 24.60% 26.93% 24.66% 21.06% 9.28% 6.39% 4.85% -
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 109.56 103.47 492.40 438.06 356.89 332.42 287.44 -47.39%
EPS 18.94 20.47 93.97 73.29 27.27 18.09 13.15 27.50%
DPS 0.92 0.95 4.87 5.00 1.00 1.00 1.00 -5.40%
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 65.77 59.95 55.63 48.23 39.00 36.14 31.21 64.29%
EPS 11.37 11.86 10.62 8.07 2.98 1.97 1.43 297.86%
DPS 0.55 0.55 0.55 0.55 0.11 0.11 0.11 192.11%
NAPS 0.4622 0.4404 0.4304 0.3831 0.3213 0.3077 0.2943 35.07%
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 3.46 2.70 3.72 2.80 3.32 1.58 2.04 42.17%
P/EPS 20.01 13.63 19.52 16.76 43.48 29.02 44.49 -41.26%
EY 5.00 7.34 5.12 5.97 2.30 3.45 2.25 70.20%
DY 0.24 0.34 0.27 0.41 0.08 0.19 0.17 25.82%
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 3.82 3.19 0.66 4.57 3.59 1.71 1.95 56.49%
P/EPS 22.12 16.12 3.45 27.34 46.93 31.51 42.67 -35.44%
EY 4.52 6.20 29.00 3.66 2.13 3.17 2.34 55.03%
DY 0.22 0.29 1.50 0.25 0.08 0.18 0.18 14.30%
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