[PMBTECH] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 80.32%
YoY- 6.92%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,124,290 680,156 520,986 475,660 531,886 448,616 337,008 22.22%
PBT 222,746 48,630 10,734 15,990 14,752 13,990 12,768 61.01%
Tax -42,702 -12,218 -3,398 -4,002 -3,540 -3,364 -3,148 54.40%
NP 180,044 36,412 7,336 11,988 11,212 10,626 9,620 62.90%
-
NP to SH 180,044 36,412 7,336 11,988 11,212 10,626 9,620 62.90%
-
Tax Rate 19.17% 25.12% 31.66% 25.03% 24.00% 24.05% 24.66% -
Total Cost 944,246 643,744 513,650 463,672 520,674 437,990 327,388 19.29%
-
Net Worth 833,863 582,654 528,541 409,909 161,095 155,734 144,842 33.85%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 3,444 3,098 3,099 3,098 -
Div Payout % - - - 28.73% 27.63% 29.17% 32.21% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 833,863 582,654 528,541 409,909 161,095 155,734 144,842 33.85%
NOSH 1,202,071 214,811 210,634 177,271 160,000 80,000 77,455 57.90%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.01% 5.35% 1.41% 2.52% 2.11% 2.37% 2.85% -
ROE 21.59% 6.25% 1.39% 2.92% 6.96% 6.82% 6.64% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 102.47 330.36 254.31 276.18 343.37 579.01 435.10 -21.40%
EPS 16.40 17.68 3.58 6.96 7.24 13.72 12.42 4.73%
DPS 0.00 0.00 0.00 2.00 2.00 4.00 4.00 -
NAPS 0.76 2.83 2.58 2.38 1.04 2.01 1.87 -13.92%
Adjusted Per Share Value based on latest NOSH - 177,271
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 59.25 35.85 27.46 25.07 28.03 23.64 17.76 22.22%
EPS 9.49 1.92 0.39 0.63 0.59 0.56 0.51 62.74%
DPS 0.00 0.00 0.00 0.18 0.16 0.16 0.16 -
NAPS 0.4395 0.3071 0.2786 0.216 0.0849 0.0821 0.0763 33.86%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.79 5.25 2.76 3.14 2.77 2.31 1.36 -
P/RPS 2.72 1.59 1.09 1.14 0.81 0.40 0.31 43.59%
P/EPS 17.00 29.69 77.07 45.11 38.27 16.84 10.95 7.60%
EY 5.88 3.37 1.30 2.22 2.61 5.94 9.13 -7.06%
DY 0.00 0.00 0.00 0.64 0.72 1.73 2.94 -
P/NAPS 3.67 1.86 1.07 1.32 2.66 1.15 0.73 30.86%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 23/08/21 18/08/20 20/08/19 15/08/18 16/08/17 16/08/16 -
Price 3.30 5.70 2.55 3.20 3.30 2.26 1.61 -
P/RPS 3.22 1.73 1.00 1.16 0.96 0.39 0.37 43.39%
P/EPS 20.11 32.23 71.21 45.97 45.59 16.48 12.96 7.59%
EY 4.97 3.10 1.40 2.18 2.19 6.07 7.71 -7.05%
DY 0.00 0.00 0.00 0.62 0.61 1.77 2.48 -
P/NAPS 4.34 2.01 0.99 1.34 3.17 1.12 0.86 30.95%

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