[PMBTECH] YoY Cumulative Quarter 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- -91.71%
YoY- 38.57%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 274,923 301,971 161,827 175,628 96,769 114,146 100,832 18.18%
PBT 13,991 68,609 9,777 3,814 2,187 2,666 3,072 28.73%
Tax -4,249 -13,743 -3,150 -1,511 -525 -662 -726 34.22%
NP 9,742 54,866 6,627 2,303 1,662 2,004 2,346 26.76%
-
NP to SH 9,742 54,866 6,627 2,303 1,662 2,004 2,346 26.76%
-
Tax Rate 30.37% 20.03% 32.22% 39.62% 24.01% 24.83% 23.63% -
Total Cost 265,181 247,105 155,200 173,325 95,107 112,142 98,486 17.94%
-
Net Worth 919,143 815,038 557,205 527,968 357,004 156,509 154,960 34.52%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 774 -
Div Payout % - - - - - - 33.03% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 919,143 815,038 557,205 527,968 357,004 156,509 154,960 34.52%
NOSH 1,270,882 239,105 210,801 209,791 161,614 80,000 80,000 58.51%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.54% 18.17% 4.10% 1.31% 1.72% 1.76% 2.33% -
ROE 1.06% 6.73% 1.19% 0.44% 0.47% 1.28% 1.51% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.13 141.16 78.71 85.82 61.80 147.32 130.14 -25.55%
EPS 0.78 25.65 3.22 1.13 1.06 2.59 3.03 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.74 3.81 2.71 2.58 2.28 2.02 2.00 -15.26%
Adjusted Per Share Value based on latest NOSH - 209,791
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.52 15.95 8.55 9.27 5.11 6.03 5.32 18.20%
EPS 0.51 2.90 0.35 0.12 0.09 0.11 0.12 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.4854 0.4304 0.2943 0.2788 0.1885 0.0827 0.0818 34.53%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.31 18.34 5.85 2.75 3.35 4.00 1.65 -
P/RPS 19.47 12.99 7.43 3.20 5.42 2.72 1.27 57.58%
P/EPS 549.52 71.51 181.50 244.36 315.61 154.65 54.49 46.96%
EY 0.18 1.40 0.55 0.41 0.32 0.65 1.84 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 5.82 4.81 2.16 1.07 1.47 1.98 0.83 38.32%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 27/05/22 27/05/21 04/06/20 27/05/19 30/05/18 18/05/17 -
Price 3.77 3.24 5.61 2.88 3.15 3.12 1.86 -
P/RPS 17.03 2.30 7.13 3.36 5.10 2.12 1.43 51.08%
P/EPS 480.67 12.63 174.06 255.91 296.77 120.63 61.43 40.87%
EY 0.21 7.92 0.57 0.39 0.34 0.83 1.63 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
P/NAPS 5.09 0.85 2.07 1.12 1.38 1.54 0.93 32.73%

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