[PMBTECH] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -10.44%
YoY- 162.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 591,010 604,811 535,792 539,620 595,816 516,957 443,447 21.08%
PBT 30,607 24,644 34,389 31,002 35,257 33,630 19,782 33.73%
Tax -3,572 -1,933 -5,274 -5,557 -6,845 -5,859 -7,227 -37.46%
NP 27,035 22,711 29,115 25,445 28,412 27,771 12,555 66.67%
-
NP to SH 27,035 22,711 29,115 25,445 28,412 27,771 12,555 66.67%
-
Tax Rate 11.67% 7.84% 15.34% 17.92% 19.41% 17.42% 36.53% -
Total Cost 563,975 582,100 506,677 514,175 567,404 489,186 430,892 19.63%
-
Net Worth 557,205 558,543 543,525 528,541 527,968 534,084 513,433 5.60%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 2,053 2,053 3,069 5,115 6,837 6,837 5,333 -47.05%
Div Payout % 7.60% 9.04% 10.54% 20.10% 24.06% 24.62% 42.48% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 557,205 558,543 543,525 528,541 527,968 534,084 513,433 5.60%
NOSH 210,801 210,634 210,634 210,634 209,791 209,670 209,595 0.38%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.57% 3.76% 5.43% 4.72% 4.77% 5.37% 2.83% -
ROE 4.85% 4.07% 5.36% 4.81% 5.38% 5.20% 2.45% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 287.44 294.53 261.23 263.41 291.15 252.63 216.79 20.66%
EPS 13.15 11.06 14.20 12.42 13.88 13.57 6.14 66.07%
DPS 1.00 1.00 1.50 2.50 3.34 3.34 2.61 -47.21%
NAPS 2.71 2.72 2.65 2.58 2.58 2.61 2.51 5.23%
Adjusted Per Share Value based on latest NOSH - 210,634
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 31.15 31.88 28.24 28.44 31.40 27.25 23.37 21.09%
EPS 1.42 1.20 1.53 1.34 1.50 1.46 0.66 66.58%
DPS 0.11 0.11 0.16 0.27 0.36 0.36 0.28 -46.32%
NAPS 0.2937 0.2944 0.2865 0.2786 0.2783 0.2815 0.2706 5.60%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 5.85 4.58 2.69 2.76 2.75 3.15 3.18 -
P/RPS 2.04 1.56 1.03 1.05 0.94 1.25 1.47 24.39%
P/EPS 44.49 41.41 18.95 22.22 19.81 23.21 51.81 -9.64%
EY 2.25 2.41 5.28 4.50 5.05 4.31 1.93 10.75%
DY 0.17 0.22 0.56 0.91 1.21 1.06 0.82 -64.93%
P/NAPS 2.16 1.68 1.02 1.07 1.07 1.21 1.27 42.43%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 23/02/21 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 -
Price 5.61 5.42 3.56 2.55 2.88 3.10 3.17 -
P/RPS 1.95 1.84 1.36 0.97 0.99 1.23 1.46 21.25%
P/EPS 42.67 49.01 25.08 20.53 20.74 22.84 51.65 -11.94%
EY 2.34 2.04 3.99 4.87 4.82 4.38 1.94 13.29%
DY 0.18 0.18 0.42 0.98 1.16 1.08 0.82 -63.57%
P/NAPS 2.07 1.99 1.34 0.99 1.12 1.19 1.26 39.18%

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