[PMBTECH] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 114.67%
YoY- 12.84%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,060,613 1,166,620 723,738 545,421 520,308 522,065 469,058 14.55%
PBT 29,513 177,272 78,193 21,745 20,733 13,206 13,600 13.77%
Tax -11,521 -33,136 -17,472 -5,997 -6,777 -3,565 -3,249 23.47%
NP 17,992 144,136 60,721 15,748 13,956 9,641 10,350 9.64%
-
NP to SH 17,992 144,136 60,721 15,748 13,956 9,641 10,350 9.64%
-
Tax Rate 39.04% 18.69% 22.34% 27.58% 32.69% 27.00% 23.89% -
Total Cost 1,042,621 1,022,484 663,017 529,673 506,352 512,424 458,708 14.65%
-
Net Worth 914,454 875,264 608,397 543,525 513,433 352,521 156,509 34.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 5,454 2,070 3,099 -
Div Payout % - - - - 39.09% 21.48% 29.94% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 914,454 875,264 608,397 543,525 513,433 352,521 156,509 34.18%
NOSH 1,625,900 1,257,767 214,811 210,634 209,595 161,536 80,000 65.15%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.70% 12.36% 8.39% 2.89% 2.68% 1.85% 2.21% -
ROE 1.97% 16.47% 9.98% 2.90% 2.72% 2.73% 6.61% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 80.03 102.63 349.74 265.92 254.36 336.17 605.39 -28.61%
EPS 1.36 12.68 29.35 7.68 6.83 6.21 13.36 -31.65%
DPS 0.00 0.00 0.00 0.00 2.67 1.33 4.00 -
NAPS 0.69 0.77 2.94 2.65 2.51 2.27 2.02 -16.38%
Adjusted Per Share Value based on latest NOSH - 210,634
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 56.01 61.61 38.22 28.80 27.48 27.57 24.77 14.55%
EPS 0.95 7.61 3.21 0.83 0.74 0.51 0.55 9.53%
DPS 0.00 0.00 0.00 0.00 0.29 0.11 0.16 -
NAPS 0.4829 0.4622 0.3213 0.287 0.2711 0.1862 0.0827 34.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.17 3.79 11.86 2.69 3.18 3.24 2.90 -
P/RPS 3.96 3.69 3.39 1.01 1.25 0.96 0.48 42.12%
P/EPS 233.50 29.89 40.42 35.03 46.61 52.19 21.71 48.54%
EY 0.43 3.35 2.47 2.85 2.15 1.92 4.61 -32.64%
DY 0.00 0.00 0.00 0.00 0.84 0.41 1.38 -
P/NAPS 4.59 4.92 4.03 1.02 1.27 1.43 1.44 21.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 25/11/21 26/11/20 28/11/19 08/11/18 13/11/17 -
Price 2.98 4.19 12.80 3.56 3.17 3.45 4.45 -
P/RPS 3.72 4.08 3.66 1.34 1.25 1.03 0.74 30.86%
P/EPS 219.51 33.04 43.62 46.37 46.46 55.57 33.31 36.90%
EY 0.46 3.03 2.29 2.16 2.15 1.80 3.00 -26.82%
DY 0.00 0.00 0.00 0.00 0.84 0.39 0.90 -
P/NAPS 4.32 5.44 4.35 1.34 1.26 1.52 2.20 11.89%

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