[PMBTECH] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 33.86%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 194,129 307,249 370,391 195,745 126,726 53,216 145,673 4.90%
PBT 31,032 18,303 134,948 8,335 18,080 4,232 4,223 39.41%
Tax 635 -8,207 -27,714 2,565 -776 -2,144 -1,578 -
NP 31,667 10,096 107,234 10,900 17,304 2,088 2,645 51.22%
-
NP to SH 31,667 10,096 107,234 10,900 17,304 2,088 2,645 51.22%
-
Tax Rate -2.05% 44.84% 20.54% -30.77% 4.29% 50.66% 37.37% -
Total Cost 162,462 297,153 263,157 184,845 109,422 51,128 143,028 2.14%
-
Net Worth 948,587 920,530 725,447 558,543 534,084 356,988 156,509 35.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 10,423 2,053 3,069 1,565 774 -
Div Payout % - - 9.72% 18.84% 17.74% 74.99% 29.29% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 948,587 920,530 725,447 558,543 534,084 356,988 156,509 35.00%
NOSH 1,625,900 1,266,831 217,652 210,634 209,670 161,614 80,000 65.15%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.31% 3.29% 28.95% 5.57% 13.65% 3.92% 1.82% -
ROE 3.34% 1.10% 14.78% 1.95% 3.24% 0.58% 1.69% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.71 26.03 177.68 95.32 61.93 33.99 188.01 -35.35%
EPS 2.24 0.86 51.44 5.31 8.45 1.33 3.41 -6.76%
DPS 0.00 0.00 5.00 1.00 1.50 1.00 1.00 -
NAPS 0.67 0.78 3.48 2.72 2.61 2.28 2.02 -16.79%
Adjusted Per Share Value based on latest NOSH - 210,634
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.25 16.23 19.56 10.34 6.69 2.81 7.69 4.90%
EPS 1.67 0.53 5.66 0.58 0.91 0.11 0.14 51.12%
DPS 0.00 0.00 0.55 0.11 0.16 0.08 0.04 -
NAPS 0.5009 0.4861 0.3831 0.295 0.282 0.1885 0.0827 34.99%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.78 4.20 12.28 4.58 3.15 3.57 4.25 -
P/RPS 20.27 16.13 6.91 4.80 5.09 10.50 2.26 44.11%
P/EPS 124.29 490.96 23.87 86.28 37.25 267.71 124.50 -0.02%
EY 0.80 0.20 4.19 1.16 2.68 0.37 0.80 0.00%
DY 0.00 0.00 0.41 0.22 0.48 0.28 0.24 -
P/NAPS 4.15 5.38 3.53 1.68 1.21 1.57 2.10 12.01%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 23/02/21 24/02/20 26/02/19 27/02/18 -
Price 2.70 4.72 20.04 5.42 3.10 3.20 4.36 -
P/RPS 19.69 18.13 11.28 5.69 5.01 9.42 2.32 42.79%
P/EPS 120.71 551.74 38.96 102.11 36.66 239.96 127.72 -0.93%
EY 0.83 0.18 2.57 0.98 2.73 0.42 0.78 1.04%
DY 0.00 0.00 0.25 0.18 0.48 0.31 0.23 -
P/NAPS 4.03 6.05 5.76 1.99 1.19 1.40 2.16 10.94%

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