[PMBTECH] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 37.36%
YoY- 396.35%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,207,884 913,195 723,738 680,156 647,308 604,811 545,421 69.98%
PBT 274,436 193,593 78,193 48,630 39,108 24,644 21,745 442.90%
Tax -54,972 -40,818 -17,472 -12,218 -12,600 -1,933 -5,997 338.58%
NP 219,464 152,775 60,721 36,412 26,508 22,711 15,748 480.03%
-
NP to SH 219,464 152,775 60,721 36,412 26,508 22,711 15,748 480.03%
-
Tax Rate 20.03% 21.08% 22.34% 25.12% 32.22% 7.84% 27.58% -
Total Cost 988,420 760,420 663,017 643,744 620,800 582,100 529,673 51.63%
-
Net Worth 815,038 725,447 608,397 582,654 557,205 558,543 543,525 31.04%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 10,423 - - - 2,053 - -
Div Payout % - 6.82% - - - 9.04% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 815,038 725,447 608,397 582,654 557,205 558,543 543,525 31.04%
NOSH 239,105 217,652 214,811 214,811 210,801 210,634 210,634 8.82%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 18.17% 16.73% 8.39% 5.35% 4.10% 3.76% 2.89% -
ROE 26.93% 21.06% 9.98% 6.25% 4.76% 4.07% 2.90% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 564.64 438.06 349.74 330.36 314.82 294.53 265.92 65.27%
EPS 102.60 73.29 29.35 17.68 12.88 11.06 7.68 463.91%
DPS 0.00 5.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 3.81 3.48 2.94 2.83 2.71 2.72 2.65 27.41%
Adjusted Per Share Value based on latest NOSH - 214,811
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 63.79 48.23 38.22 35.92 34.18 31.94 28.80 70.00%
EPS 11.59 8.07 3.21 1.92 1.40 1.20 0.83 480.81%
DPS 0.00 0.55 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.4304 0.3831 0.3213 0.3077 0.2943 0.295 0.287 31.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 18.34 12.28 11.86 5.25 5.85 4.58 2.69 -
P/RPS 3.25 2.80 3.39 1.59 1.86 1.56 1.01 118.11%
P/EPS 17.88 16.76 40.42 29.69 45.38 41.41 35.03 -36.15%
EY 5.59 5.97 2.47 3.37 2.20 2.41 2.85 56.75%
DY 0.00 0.41 0.00 0.00 0.00 0.22 0.00 -
P/NAPS 4.81 3.53 4.03 1.86 2.16 1.68 1.02 181.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 23/08/21 27/05/21 23/02/21 26/11/20 -
Price 3.24 20.04 12.80 5.70 5.61 5.42 3.56 -
P/RPS 0.57 4.57 3.66 1.73 1.78 1.84 1.34 -43.46%
P/EPS 3.16 27.34 43.62 32.23 43.51 49.01 46.37 -83.34%
EY 31.66 3.66 2.29 3.10 2.30 2.04 2.16 499.90%
DY 0.00 0.25 0.00 0.00 0.00 0.18 0.00 -
P/NAPS 0.85 5.76 4.35 2.01 2.07 1.99 1.34 -26.19%

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