[PMBTECH] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 121.19%
YoY- 198.0%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 535,792 539,620 595,816 516,957 443,447 416,652 427,388 16.21%
PBT 34,389 31,002 35,257 33,630 19,782 14,756 13,658 84.76%
Tax -5,274 -5,557 -6,845 -5,859 -7,227 -5,049 -4,681 8.25%
NP 29,115 25,445 28,412 27,771 12,555 9,707 8,977 118.63%
-
NP to SH 29,115 25,445 28,412 27,771 12,555 9,707 8,977 118.63%
-
Tax Rate 15.34% 17.92% 19.41% 17.42% 36.53% 34.22% 34.27% -
Total Cost 506,677 514,175 567,404 489,186 430,892 406,945 418,411 13.57%
-
Net Worth 543,525 528,541 527,968 534,084 513,433 409,909 357,004 32.24%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,069 5,115 6,837 6,837 5,333 3,288 3,114 -0.96%
Div Payout % 10.54% 20.10% 24.06% 24.62% 42.48% 33.87% 34.70% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 543,525 528,541 527,968 534,084 513,433 409,909 357,004 32.24%
NOSH 210,634 210,634 209,791 209,670 209,595 177,271 161,614 19.25%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.43% 4.72% 4.77% 5.37% 2.83% 2.33% 2.10% -
ROE 5.36% 4.81% 5.38% 5.20% 2.45% 2.37% 2.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 261.23 263.41 291.15 252.63 216.79 241.91 272.95 -2.87%
EPS 14.20 12.42 13.88 13.57 6.14 5.64 5.73 82.82%
DPS 1.50 2.50 3.34 3.34 2.61 1.91 2.00 -17.40%
NAPS 2.65 2.58 2.58 2.61 2.51 2.38 2.28 10.51%
Adjusted Per Share Value based on latest NOSH - 209,670
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.24 28.44 31.40 27.25 23.37 21.96 22.53 16.20%
EPS 1.53 1.34 1.50 1.46 0.66 0.51 0.47 119.17%
DPS 0.16 0.27 0.36 0.36 0.28 0.17 0.16 0.00%
NAPS 0.2865 0.2786 0.2783 0.2815 0.2706 0.216 0.1882 32.23%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.69 2.76 2.75 3.15 3.18 3.14 3.35 -
P/RPS 1.03 1.05 0.94 1.25 1.47 1.30 1.23 -11.12%
P/EPS 18.95 22.22 19.81 23.21 51.81 55.71 58.43 -52.69%
EY 5.28 4.50 5.05 4.31 1.93 1.79 1.71 111.60%
DY 0.56 0.91 1.21 1.06 0.82 0.61 0.60 -4.48%
P/NAPS 1.02 1.07 1.07 1.21 1.27 1.32 1.47 -21.57%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 04/06/20 24/02/20 28/11/19 20/08/19 27/05/19 -
Price 3.56 2.55 2.88 3.10 3.17 3.20 3.15 -
P/RPS 1.36 0.97 0.99 1.23 1.46 1.32 1.15 11.79%
P/EPS 25.08 20.53 20.74 22.84 51.65 56.78 54.94 -40.62%
EY 3.99 4.87 4.82 4.38 1.94 1.76 1.82 68.51%
DY 0.42 0.98 1.16 1.08 0.82 0.60 0.63 -23.62%
P/NAPS 1.34 0.99 1.12 1.19 1.26 1.34 1.38 -1.93%

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