[PMBTECH] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.04%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 913,195 738,549 684,396 591,010 604,811 535,792 539,620 41.87%
PBT 193,593 66,980 43,592 30,607 24,644 34,389 31,002 237.97%
Tax -40,818 -10,539 -6,343 -3,572 -1,933 -5,274 -5,557 276.49%
NP 152,775 56,441 37,249 27,035 22,711 29,115 25,445 229.26%
-
NP to SH 152,775 56,441 37,249 27,035 22,711 29,115 25,445 229.26%
-
Tax Rate 21.08% 15.73% 14.55% 11.67% 7.84% 15.34% 17.92% -
Total Cost 760,420 682,108 647,147 563,975 582,100 506,677 514,175 29.71%
-
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,423 2,053 2,053 2,053 2,053 3,069 5,115 60.52%
Div Payout % 6.82% 3.64% 5.51% 7.60% 9.04% 10.54% 20.10% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
NOSH 217,652 214,811 214,811 210,801 210,634 210,634 210,634 2.20%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.73% 7.64% 5.44% 4.57% 3.76% 5.43% 4.72% -
ROE 21.06% 9.28% 6.39% 4.85% 4.07% 5.36% 4.81% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 438.06 356.89 332.42 287.44 294.53 261.23 263.41 40.23%
EPS 73.29 27.27 18.09 13.15 11.06 14.20 12.42 225.49%
DPS 5.00 1.00 1.00 1.00 1.00 1.50 2.50 58.53%
NAPS 3.48 2.94 2.83 2.71 2.72 2.65 2.58 22.01%
Adjusted Per Share Value based on latest NOSH - 210,801
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.17 45.42 42.09 36.35 37.20 32.95 33.19 41.87%
EPS 9.40 3.47 2.29 1.66 1.40 1.79 1.56 230.05%
DPS 0.64 0.13 0.13 0.13 0.13 0.19 0.31 61.92%
NAPS 0.4462 0.3742 0.3584 0.3427 0.3435 0.3343 0.3251 23.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 12.28 11.86 5.25 5.85 4.58 2.69 2.76 -
P/RPS 2.80 3.32 1.58 2.04 1.56 1.03 1.05 91.95%
P/EPS 16.76 43.48 29.02 44.49 41.41 18.95 22.22 -17.09%
EY 5.97 2.30 3.45 2.25 2.41 5.28 4.50 20.67%
DY 0.41 0.08 0.19 0.17 0.22 0.56 0.91 -41.14%
P/NAPS 3.53 4.03 1.86 2.16 1.68 1.02 1.07 121.13%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 -
Price 20.04 12.80 5.70 5.61 5.42 3.56 2.55 -
P/RPS 4.57 3.59 1.71 1.95 1.84 1.36 0.97 180.24%
P/EPS 27.34 46.93 31.51 42.67 49.01 25.08 20.53 20.97%
EY 3.66 2.13 3.17 2.34 2.04 3.99 4.87 -17.29%
DY 0.25 0.08 0.18 0.18 0.18 0.42 0.98 -59.67%
P/NAPS 5.76 4.35 2.01 2.07 1.99 1.34 0.99 222.45%

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