[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 71.62%
YoY- -4.36%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 969,974 1,060,613 1,166,620 723,738 545,421 520,308 522,065 10.86%
PBT 23,028 29,513 177,272 78,193 21,745 20,733 13,206 9.70%
Tax -5,821 -11,521 -33,136 -17,472 -5,997 -6,777 -3,565 8.50%
NP 17,206 17,992 144,136 60,721 15,748 13,956 9,641 10.12%
-
NP to SH 17,206 17,992 144,136 60,721 15,748 13,956 9,641 10.12%
-
Tax Rate 25.28% 39.04% 18.69% 22.34% 27.58% 32.69% 27.00% -
Total Cost 952,768 1,042,621 1,022,484 663,017 529,673 506,352 512,424 10.87%
-
Net Worth 1,035,586 914,454 875,264 608,397 543,525 513,433 352,521 19.65%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 5,454 2,070 -
Div Payout % - - - - - 39.09% 21.48% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,035,586 914,454 875,264 608,397 543,525 513,433 352,521 19.65%
NOSH 1,593,209 1,625,900 1,257,767 214,811 210,634 209,595 161,536 46.39%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.77% 1.70% 12.36% 8.39% 2.89% 2.68% 1.85% -
ROE 1.66% 1.97% 16.47% 9.98% 2.90% 2.72% 2.73% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 60.88 80.03 102.63 349.74 265.92 254.36 336.17 -24.76%
EPS 1.08 1.36 12.68 29.35 7.68 6.83 6.21 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 2.67 1.33 -
NAPS 0.65 0.69 0.77 2.94 2.65 2.51 2.27 -18.79%
Adjusted Per Share Value based on latest NOSH - 1,610,612
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.22 56.01 61.61 38.22 28.80 27.48 27.57 10.86%
EPS 0.91 0.95 7.61 3.21 0.83 0.74 0.51 10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.11 -
NAPS 0.5469 0.4829 0.4622 0.3213 0.287 0.2711 0.1862 19.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.05 3.17 3.79 11.86 2.69 3.18 3.24 -
P/RPS 3.37 3.96 3.69 3.39 1.01 1.25 0.96 23.25%
P/EPS 189.81 233.50 29.89 40.42 35.03 46.61 52.19 23.98%
EY 0.53 0.43 3.35 2.47 2.85 2.15 1.92 -19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.41 -
P/NAPS 3.15 4.59 4.92 4.03 1.02 1.27 1.43 14.05%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 24/11/23 25/11/22 25/11/21 26/11/20 28/11/19 08/11/18 -
Price 1.68 2.98 4.19 12.80 3.56 3.17 3.45 -
P/RPS 2.76 3.72 4.08 3.66 1.34 1.25 1.03 17.83%
P/EPS 155.56 219.51 33.04 43.62 46.37 46.46 55.57 18.69%
EY 0.64 0.46 3.03 2.29 2.16 2.15 1.80 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.39 -
P/NAPS 2.58 4.32 5.44 4.35 1.34 1.26 1.52 9.20%

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