[PMBTECH] QoQ TTM 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- 2.31%
YoY- 216.5%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 604,811 535,792 539,620 595,816 516,957 443,447 416,652 28.05%
PBT 24,644 34,389 31,002 35,257 33,630 19,782 14,756 40.54%
Tax -1,933 -5,274 -5,557 -6,845 -5,859 -7,227 -5,049 -47.12%
NP 22,711 29,115 25,445 28,412 27,771 12,555 9,707 75.78%
-
NP to SH 22,711 29,115 25,445 28,412 27,771 12,555 9,707 75.78%
-
Tax Rate 7.84% 15.34% 17.92% 19.41% 17.42% 36.53% 34.22% -
Total Cost 582,100 506,677 514,175 567,404 489,186 430,892 406,945 26.81%
-
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 5,115 6,837 6,837 5,333 3,288 -26.84%
Div Payout % 9.04% 10.54% 20.10% 24.06% 24.62% 42.48% 33.87% -
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 3.76% 5.43% 4.72% 4.77% 5.37% 2.83% 2.33% -
ROE 4.07% 5.36% 4.81% 5.38% 5.20% 2.45% 2.37% -
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 294.53 261.23 263.41 291.15 252.63 216.79 241.91 13.95%
EPS 11.06 14.20 12.42 13.88 13.57 6.14 5.64 56.34%
DPS 1.00 1.50 2.50 3.34 3.34 2.61 1.91 -34.91%
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 31.94 28.29 28.50 31.46 27.30 23.42 22.00 28.07%
EPS 1.20 1.54 1.34 1.50 1.47 0.66 0.51 76.44%
DPS 0.11 0.16 0.27 0.36 0.36 0.28 0.17 -25.09%
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 1.56 1.03 1.05 0.94 1.25 1.47 1.30 12.86%
P/EPS 41.41 18.95 22.22 19.81 23.21 51.81 55.71 -17.86%
EY 2.41 5.28 4.50 5.05 4.31 1.93 1.79 21.81%
DY 0.22 0.56 0.91 1.21 1.06 0.82 0.61 -49.17%
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 1.84 1.36 0.97 0.99 1.23 1.46 1.32 24.65%
P/EPS 49.01 25.08 20.53 20.74 22.84 51.65 56.78 -9.30%
EY 2.04 3.99 4.87 4.82 4.38 1.94 1.76 10.29%
DY 0.18 0.42 0.98 1.16 1.08 0.82 0.60 -55.02%
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