[PMBTECH] QoQ Cumulative 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- 174.72%
YoY- 396.35%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 301,971 913,195 542,804 340,078 161,827 604,811 409,066 -18.33%
PBT 68,609 193,593 58,645 24,315 9,777 24,644 16,309 160.82%
Tax -13,743 -40,818 -13,104 -6,109 -3,150 -1,933 -4,498 110.70%
NP 54,866 152,775 45,541 18,206 6,627 22,711 11,811 178.66%
-
NP to SH 54,866 152,775 45,541 18,206 6,627 22,711 11,811 178.66%
-
Tax Rate 20.03% 21.08% 22.34% 25.12% 32.22% 7.84% 27.58% -
Total Cost 247,105 760,420 497,263 321,872 155,200 582,100 397,255 -27.15%
-
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 6.73% 21.06% 7.49% 3.12% 1.19% 4.07% 2.17% -
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 141.16 438.06 262.30 165.18 78.71 294.53 199.44 -20.59%
EPS 25.65 73.29 22.01 8.84 3.22 11.06 5.76 170.91%
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 15.95 48.23 28.67 17.96 8.55 31.94 21.60 -18.31%
EPS 2.90 8.07 2.40 0.96 0.35 1.20 0.62 179.94%
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 12.99 2.80 4.52 3.18 7.43 1.56 1.35 353.01%
P/EPS 71.51 16.76 53.89 59.37 181.50 41.41 46.71 32.86%
EY 1.40 5.97 1.86 1.68 0.55 2.41 2.14 -24.65%
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 2.30 4.57 4.88 3.45 7.13 1.84 1.78 18.65%
P/EPS 12.63 27.34 58.16 64.46 174.06 49.01 61.82 -65.34%
EY 7.92 3.66 1.72 1.55 0.57 2.04 1.62 188.33%
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