[PMBTECH] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -39.2%
YoY- 187.76%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 370,391 202,726 178,251 161,827 195,745 148,573 84,865 166.35%
PBT 134,948 34,330 14,538 9,777 8,335 10,942 1,553 1845.94%
Tax -27,714 -6,995 -2,959 -3,150 2,565 -2,799 -188 2665.31%
NP 107,234 27,335 11,579 6,627 10,900 8,143 1,365 1719.76%
-
NP to SH 107,234 27,335 11,579 6,627 10,900 8,143 1,365 1719.76%
-
Tax Rate 20.54% 20.38% 20.35% 32.22% -30.77% 25.58% 12.11% -
Total Cost 263,157 175,391 166,672 155,200 184,845 140,430 83,500 114.50%
-
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 10,423 - - - 2,053 - - -
Div Payout % 9.72% - - - 18.84% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 725,447 608,397 582,654 557,205 558,543 543,525 528,541 23.43%
NOSH 217,652 214,811 214,811 210,801 210,634 210,634 210,634 2.20%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 28.95% 13.48% 6.50% 4.10% 5.57% 5.48% 1.61% -
ROE 14.78% 4.49% 1.99% 1.19% 1.95% 1.50% 0.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 177.68 97.96 86.58 78.71 95.32 72.44 41.43 163.26%
EPS 51.44 13.21 5.62 3.22 5.31 3.97 0.67 1692.18%
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 2.94 2.83 2.71 2.72 2.65 2.58 22.01%
Adjusted Per Share Value based on latest NOSH - 210,801
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.52 10.68 9.39 8.53 10.32 7.83 4.47 166.44%
EPS 5.65 1.44 0.61 0.35 0.57 0.43 0.07 1752.79%
DPS 0.55 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.3823 0.3207 0.3071 0.2937 0.2944 0.2865 0.2786 23.41%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 12.28 11.86 5.25 5.85 4.58 2.69 2.76 -
P/RPS 6.91 12.11 6.06 7.43 4.80 3.71 6.66 2.48%
P/EPS 23.87 89.79 93.35 181.50 86.28 67.76 414.22 -85.00%
EY 4.19 1.11 1.07 0.55 1.16 1.48 0.24 569.48%
DY 0.41 0.00 0.00 0.00 0.22 0.00 0.00 -
P/NAPS 3.53 4.03 1.86 2.16 1.68 1.02 1.07 121.13%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 23/08/21 27/05/21 23/02/21 26/11/20 18/08/20 -
Price 20.04 12.80 5.70 5.61 5.42 3.56 2.55 -
P/RPS 11.28 13.07 6.58 7.13 5.69 4.91 6.16 49.51%
P/EPS 38.96 96.90 101.35 174.06 102.11 89.67 382.71 -78.10%
EY 2.57 1.03 0.99 0.57 0.98 1.12 0.26 358.66%
DY 0.25 0.00 0.00 0.00 0.18 0.00 0.00 -
P/NAPS 5.76 4.35 2.01 2.07 1.99 1.34 0.99 222.45%

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