[PMBTECH] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 114.67%
YoY- 12.84%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 680,156 647,308 604,811 545,421 520,986 702,512 399,746 42.56%
PBT 48,630 39,108 24,644 21,745 10,734 15,256 30,353 36.95%
Tax -12,218 -12,600 -1,933 -5,997 -3,398 -6,044 -2,582 182.12%
NP 36,412 26,508 22,711 15,748 7,336 9,212 27,771 19.81%
-
NP to SH 36,412 26,508 22,711 15,748 7,336 9,212 27,771 19.81%
-
Tax Rate 25.12% 32.22% 7.84% 27.58% 31.66% 39.62% 8.51% -
Total Cost 643,744 620,800 582,100 529,673 513,650 693,300 371,975 44.19%
-
Net Worth 582,654 557,205 558,543 543,525 528,541 527,968 534,084 5.97%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 2,053 - - - 7,162 -
Div Payout % - - 9.04% - - - 25.79% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 582,654 557,205 558,543 543,525 528,541 527,968 534,084 5.97%
NOSH 214,811 210,801 210,634 210,634 210,634 209,791 209,670 1.62%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.35% 4.10% 3.76% 2.89% 1.41% 1.31% 6.95% -
ROE 6.25% 4.76% 4.07% 2.90% 1.39% 1.74% 5.20% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 330.36 314.82 294.53 265.92 254.31 343.29 195.35 41.98%
EPS 17.68 12.88 11.06 7.68 3.58 4.52 13.57 19.30%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.50 -
NAPS 2.83 2.71 2.72 2.65 2.58 2.58 2.61 5.54%
Adjusted Per Share Value based on latest NOSH - 210,634
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 35.85 34.12 31.88 28.75 27.46 37.03 21.07 42.56%
EPS 1.92 1.40 1.20 0.83 0.39 0.49 1.46 20.05%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.38 -
NAPS 0.3071 0.2937 0.2944 0.2865 0.2786 0.2783 0.2815 5.98%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 5.25 5.85 4.58 2.69 2.76 2.75 3.15 -
P/RPS 1.59 1.86 1.56 1.01 1.09 0.80 1.61 -0.83%
P/EPS 29.69 45.38 41.41 35.03 77.07 61.09 23.21 17.85%
EY 3.37 2.20 2.41 2.85 1.30 1.64 4.31 -15.13%
DY 0.00 0.00 0.22 0.00 0.00 0.00 1.11 -
P/NAPS 1.86 2.16 1.68 1.02 1.07 1.07 1.21 33.22%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 04/06/20 24/02/20 -
Price 5.70 5.61 5.42 3.56 2.55 2.88 3.10 -
P/RPS 1.73 1.78 1.84 1.34 1.00 0.84 1.59 5.79%
P/EPS 32.23 43.51 49.01 46.37 71.21 63.98 22.84 25.83%
EY 3.10 2.30 2.04 2.16 1.40 1.56 4.38 -20.59%
DY 0.00 0.00 0.18 0.00 0.00 0.00 1.13 -
P/NAPS 2.01 2.07 1.99 1.34 0.99 1.12 1.19 41.87%

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