[PMBTECH] YoY TTM 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- -22.0%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 989,589 1,182,214 913,195 604,811 516,957 444,765 497,467 12.13%
PBT 53,167 151,257 193,593 24,644 33,630 14,137 14,423 24.27%
Tax -8,006 -33,059 -40,818 -1,933 -5,859 -4,818 -4,015 12.18%
NP 45,161 118,198 152,775 22,711 27,771 9,319 10,408 27.69%
-
NP to SH 45,161 118,198 152,775 22,711 27,771 9,319 10,408 27.69%
-
Tax Rate 15.06% 21.86% 21.08% 7.84% 17.42% 34.08% 27.84% -
Total Cost 944,428 1,064,016 760,420 582,100 489,186 435,446 487,059 11.66%
-
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 6,837 3,114 3,099 -
Div Payout % - - 6.82% 9.04% 24.62% 33.42% 29.78% -
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 4.56% 10.00% 16.73% 3.76% 5.37% 2.10% 2.09% -
ROE 4.76% 12.84% 21.06% 4.07% 5.20% 2.61% 6.65% -
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 69.90 100.17 438.06 294.53 252.63 284.06 642.06 -30.88%
EPS 3.19 10.02 73.29 11.06 13.57 5.95 13.43 -21.29%
DPS 0.00 0.00 5.00 1.00 3.34 1.99 4.00 -
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 60.86 72.71 56.17 37.20 31.80 27.35 30.60 12.13%
EPS 2.78 7.27 9.40 1.40 1.71 0.57 0.64 27.72%
DPS 0.00 0.00 0.64 0.13 0.42 0.19 0.19 -
NAPS 0.5834 0.5662 0.4462 0.3435 0.3285 0.2196 0.0963 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 3.98 4.19 2.80 1.56 1.25 1.26 0.66 34.89%
P/EPS 87.15 41.94 16.76 41.41 23.21 59.98 31.64 18.38%
EY 1.15 2.38 5.97 2.41 4.31 1.67 3.16 -15.49%
DY 0.00 0.00 0.41 0.22 1.06 0.56 0.94 -
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 3.86 4.71 4.57 1.84 1.23 1.13 0.68 33.54%
P/EPS 84.65 47.13 27.34 49.01 22.84 53.77 32.46 17.31%
EY 1.18 2.12 3.66 2.04 4.38 1.86 3.08 -14.77%
DY 0.00 0.00 0.25 0.18 1.08 0.62 0.92 -
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