[PMBTECH] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -4.12%
YoY- 281.52%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,118,844 1,155,166 1,182,214 1,245,356 1,135,262 1,053,339 913,195 14.54%
PBT 57,696 96,639 151,257 267,902 280,651 252,425 193,593 -55.48%
Tax -17,666 -23,565 -33,059 -52,566 -56,060 -51,411 -40,818 -42.87%
NP 40,030 73,074 118,198 215,336 224,591 201,014 152,775 -59.15%
-
NP to SH 40,030 73,074 118,198 215,336 224,591 201,014 152,775 -59.15%
-
Tax Rate 30.62% 24.38% 21.86% 19.62% 19.97% 20.37% 21.08% -
Total Cost 1,078,814 1,082,092 1,064,016 1,030,020 910,671 852,325 760,420 26.33%
-
Net Worth 908,844 919,143 920,530 875,264 833,863 815,038 725,447 16.26%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 10,423 10,423 10,423 10,423 -
Div Payout % - - - 4.84% 4.64% 5.19% 6.82% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 908,844 919,143 920,530 875,264 833,863 815,038 725,447 16.26%
NOSH 1,286,490 1,270,882 1,266,831 1,257,767 1,202,071 239,105 217,652 227.97%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.58% 6.33% 10.00% 17.29% 19.78% 19.08% 16.73% -
ROE 4.40% 7.95% 12.84% 24.60% 26.93% 24.66% 21.06% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 89.87 93.00 100.17 109.56 103.47 492.40 438.06 -65.31%
EPS 3.22 5.88 10.02 18.94 20.47 93.97 73.29 -87.61%
DPS 0.00 0.00 0.00 0.92 0.95 4.87 5.00 -
NAPS 0.73 0.74 0.78 0.77 0.76 3.81 3.48 -64.79%
Adjusted Per Share Value based on latest NOSH - 1,257,767
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 59.09 61.00 62.43 65.77 59.95 55.63 48.23 14.54%
EPS 2.11 3.86 6.24 11.37 11.86 10.62 8.07 -59.21%
DPS 0.00 0.00 0.00 0.55 0.55 0.55 0.55 -
NAPS 0.48 0.4854 0.4861 0.4622 0.4404 0.4304 0.3831 16.26%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.86 4.31 4.20 3.79 2.79 18.34 12.28 -
P/RPS 4.30 4.63 4.19 3.46 2.70 3.72 2.80 33.21%
P/EPS 120.05 73.26 41.94 20.01 13.63 19.52 16.76 272.92%
EY 0.83 1.37 2.38 5.00 7.34 5.12 5.97 -73.25%
DY 0.00 0.00 0.00 0.24 0.34 0.27 0.41 -
P/NAPS 5.29 5.82 5.38 4.92 3.67 4.81 3.53 31.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 06/09/23 30/05/23 27/02/23 25/11/22 23/08/22 27/05/22 24/02/22 -
Price 3.78 3.77 4.72 4.19 3.30 3.24 20.04 -
P/RPS 4.21 4.05 4.71 3.82 3.19 0.66 4.57 -5.33%
P/EPS 117.56 64.08 47.13 22.12 16.12 3.45 27.34 165.13%
EY 0.85 1.56 2.12 4.52 6.20 29.00 3.66 -62.31%
DY 0.00 0.00 0.00 0.22 0.29 1.50 0.25 -
P/NAPS 5.18 5.09 6.05 5.44 4.34 0.85 5.76 -6.84%

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