[PMBTECH] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 43.65%
YoY- 727.92%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,182,214 1,166,620 1,124,290 1,207,884 913,195 723,738 680,156 44.41%
PBT 151,257 177,272 222,746 274,436 193,593 78,193 48,630 112.63%
Tax -33,059 -33,136 -42,702 -54,972 -40,818 -17,472 -12,218 93.82%
NP 118,198 144,136 180,044 219,464 152,775 60,721 36,412 118.76%
-
NP to SH 118,198 144,136 180,044 219,464 152,775 60,721 36,412 118.76%
-
Tax Rate 21.86% 18.69% 19.17% 20.03% 21.08% 22.34% 25.12% -
Total Cost 1,064,016 1,022,484 944,246 988,420 760,420 663,017 643,744 39.66%
-
Net Worth 920,530 875,264 833,863 815,038 725,447 608,397 582,654 35.53%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 10,423 - - -
Div Payout % - - - - 6.82% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 920,530 875,264 833,863 815,038 725,447 608,397 582,654 35.53%
NOSH 1,266,831 1,257,767 1,202,071 239,105 217,652 214,811 214,811 225.36%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.00% 12.36% 16.01% 18.17% 16.73% 8.39% 5.35% -
ROE 12.84% 16.47% 21.59% 26.93% 21.06% 9.98% 6.25% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 100.17 102.63 102.47 564.64 438.06 349.74 330.36 -54.76%
EPS 10.02 12.68 16.40 102.60 73.29 29.35 17.68 -31.44%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.78 0.77 0.76 3.81 3.48 2.94 2.83 -57.54%
Adjusted Per Share Value based on latest NOSH - 239,105
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 62.31 61.49 59.25 63.66 48.13 38.14 35.85 44.41%
EPS 6.23 7.60 9.49 11.57 8.05 3.20 1.92 118.70%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.4852 0.4613 0.4395 0.4296 0.3823 0.3207 0.3071 35.53%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.20 3.79 2.79 18.34 12.28 11.86 5.25 -
P/RPS 4.19 3.69 2.72 3.25 2.80 3.39 1.59 90.44%
P/EPS 41.94 29.89 17.00 17.88 16.76 40.42 29.69 25.81%
EY 2.38 3.35 5.88 5.59 5.97 2.47 3.37 -20.64%
DY 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
P/NAPS 5.38 4.92 3.67 4.81 3.53 4.03 1.86 102.61%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 23/08/22 27/05/22 24/02/22 25/11/21 23/08/21 -
Price 4.72 4.19 3.30 3.24 20.04 12.80 5.70 -
P/RPS 4.71 4.08 3.22 0.57 4.57 3.66 1.73 94.62%
P/EPS 47.13 33.04 20.11 3.16 27.34 43.62 32.23 28.74%
EY 2.12 3.03 4.97 31.66 3.66 2.29 3.10 -22.32%
DY 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
P/NAPS 6.05 5.44 4.34 0.85 5.76 4.35 2.01 108.05%

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