[PMBTECH] QoQ TTM 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- 37.78%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,053,339 913,195 738,549 684,396 591,010 604,811 535,792 56.99%
PBT 252,425 193,593 66,980 43,592 30,607 24,644 34,389 278.15%
Tax -51,411 -40,818 -10,539 -6,343 -3,572 -1,933 -5,274 356.96%
NP 201,014 152,775 56,441 37,249 27,035 22,711 29,115 263.00%
-
NP to SH 201,014 152,775 56,441 37,249 27,035 22,711 29,115 263.00%
-
Tax Rate 20.37% 21.08% 15.73% 14.55% 11.67% 7.84% 15.34% -
Total Cost 852,325 760,420 682,108 647,147 563,975 582,100 506,677 41.48%
-
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 10,423 2,053 2,053 2,053 2,053 3,069 126.11%
Div Payout % 5.19% 6.82% 3.64% 5.51% 7.60% 9.04% 10.54% -
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 19.08% 16.73% 7.64% 5.44% 4.57% 3.76% 5.43% -
ROE 24.66% 21.06% 9.28% 6.39% 4.85% 4.07% 5.36% -
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 492.40 438.06 356.89 332.42 287.44 294.53 261.23 52.65%
EPS 93.97 73.29 27.27 18.09 13.15 11.06 14.20 252.88%
DPS 4.87 5.00 1.00 1.00 1.00 1.00 1.50 119.41%
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 55.52 48.13 38.92 36.07 31.15 31.88 28.24 57.00%
EPS 10.59 8.05 2.97 1.96 1.42 1.20 1.53 263.62%
DPS 0.55 0.55 0.11 0.11 0.11 0.11 0.16 127.94%
NAPS 0.4296 0.3823 0.3207 0.3071 0.2937 0.2944 0.2865 31.03%
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 3.72 2.80 3.32 1.58 2.04 1.56 1.03 135.58%
P/EPS 19.52 16.76 43.48 29.02 44.49 41.41 18.95 1.99%
EY 5.12 5.97 2.30 3.45 2.25 2.41 5.28 -2.03%
DY 0.27 0.41 0.08 0.19 0.17 0.22 0.56 -38.54%
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 0.66 4.57 3.59 1.71 1.95 1.84 1.36 -38.27%
P/EPS 3.45 27.34 46.93 31.51 42.67 49.01 25.08 -73.38%
EY 29.00 3.66 2.13 3.17 2.34 2.04 3.99 275.67%
DY 1.50 0.25 0.08 0.18 0.18 0.18 0.42 133.82%
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