[PMBTECH] YoY Annualized Quarter 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- 37.36%
YoY- 396.35%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,035,292 997,550 1,124,290 680,156 520,986 475,660 531,886 11.72%
PBT 15,072 35,624 222,746 48,630 10,734 15,990 14,752 0.35%
Tax -5,046 -11,916 -42,702 -12,218 -3,398 -4,002 -3,540 6.08%
NP 10,026 23,708 180,044 36,412 7,336 11,988 11,212 -1.84%
-
NP to SH 10,026 23,708 180,044 36,412 7,336 11,988 11,212 -1.84%
-
Tax Rate 33.48% 33.45% 19.17% 25.12% 31.66% 25.03% 24.00% -
Total Cost 1,025,266 973,842 944,246 643,744 513,650 463,672 520,674 11.94%
-
Net Worth 960,419 908,844 833,863 582,654 528,541 409,909 161,095 34.62%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 3,444 3,098 -
Div Payout % - - - - - 28.73% 27.63% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 960,419 908,844 833,863 582,654 528,541 409,909 161,095 34.62%
NOSH 1,625,900 1,286,490 1,202,071 214,811 210,634 177,271 160,000 47.12%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.97% 2.38% 16.01% 5.35% 1.41% 2.52% 2.11% -
ROE 1.04% 2.61% 21.59% 6.25% 1.39% 2.92% 6.96% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.68 80.12 102.47 330.36 254.31 276.18 343.37 -24.26%
EPS 0.62 1.90 16.40 17.68 3.58 6.96 7.24 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.60 0.73 0.76 2.83 2.58 2.38 1.04 -8.75%
Adjusted Per Share Value based on latest NOSH - 214,811
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 54.56 52.57 59.25 35.85 27.46 25.07 28.03 11.72%
EPS 0.53 1.25 9.49 1.92 0.39 0.63 0.59 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.18 0.16 -
NAPS 0.5062 0.479 0.4395 0.3071 0.2786 0.216 0.0849 34.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.47 3.86 2.79 5.25 2.76 3.14 2.77 -
P/RPS 3.82 4.82 2.72 1.59 1.09 1.14 0.81 29.46%
P/EPS 394.35 202.70 17.00 29.69 77.07 45.11 38.27 47.46%
EY 0.25 0.49 5.88 3.37 1.30 2.22 2.61 -32.33%
DY 0.00 0.00 0.00 0.00 0.00 0.64 0.72 -
P/NAPS 4.12 5.29 3.67 1.86 1.07 1.32 2.66 7.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 06/09/23 23/08/22 23/08/21 18/08/20 20/08/19 15/08/18 -
Price 2.01 3.78 3.30 5.70 2.55 3.20 3.30 -
P/RPS 3.11 4.72 3.22 1.73 1.00 1.16 0.96 21.61%
P/EPS 320.91 198.50 20.11 32.23 71.21 45.97 45.59 38.39%
EY 0.31 0.50 4.97 3.10 1.40 2.18 2.19 -27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.61 -
P/NAPS 3.35 5.18 4.34 2.01 0.99 1.34 3.17 0.92%

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