[PMBTECH] YoY Annualized Quarter 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- 98.99%
YoY- 198.0%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,182,214 913,195 604,811 399,746 444,765 497,467 371,030 21.29%
PBT 151,257 193,593 24,644 30,353 14,137 14,423 13,293 49.94%
Tax -33,059 -40,818 -1,933 -2,582 -4,818 -4,015 -2,578 52.96%
NP 118,198 152,775 22,711 27,771 9,319 10,408 10,715 49.17%
-
NP to SH 118,198 152,775 22,711 27,771 9,319 10,408 10,715 49.17%
-
Tax Rate 21.86% 21.08% 7.84% 8.51% 34.08% 27.84% 19.39% -
Total Cost 1,064,016 760,420 582,100 371,975 435,446 487,059 360,315 19.76%
-
Net Worth 920,530 725,447 558,543 534,084 356,988 156,509 153,410 34.78%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 10,423 2,053 7,162 3,131 3,099 3,099 -
Div Payout % - 6.82% 9.04% 25.79% 33.60% 29.78% 28.92% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 920,530 725,447 558,543 534,084 356,988 156,509 153,410 34.78%
NOSH 1,266,831 217,652 210,634 209,670 161,614 80,000 80,000 58.43%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.00% 16.73% 3.76% 6.95% 2.10% 2.09% 2.89% -
ROE 12.84% 21.06% 4.07% 5.20% 2.61% 6.65% 6.98% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 100.17 438.06 294.53 195.35 284.06 642.06 478.87 -22.94%
EPS 10.02 73.29 11.06 13.57 5.95 13.43 13.83 -5.22%
DPS 0.00 5.00 1.00 3.50 2.00 4.00 4.00 -
NAPS 0.78 3.48 2.72 2.61 2.28 2.02 1.98 -14.37%
Adjusted Per Share Value based on latest NOSH - 209,670
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 62.43 48.23 31.94 21.11 23.49 26.27 19.59 21.29%
EPS 6.24 8.07 1.20 1.47 0.49 0.55 0.57 48.98%
DPS 0.00 0.55 0.11 0.38 0.17 0.16 0.16 -
NAPS 0.4861 0.3831 0.295 0.282 0.1885 0.0827 0.081 34.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.20 12.28 4.58 3.15 3.57 4.25 1.54 -
P/RPS 4.19 2.80 1.56 1.61 1.26 0.66 0.32 53.49%
P/EPS 41.94 16.76 41.41 23.21 59.98 31.64 11.14 24.71%
EY 2.38 5.97 2.41 4.31 1.67 3.16 8.98 -19.84%
DY 0.00 0.41 0.22 1.11 0.56 0.94 2.60 -
P/NAPS 5.38 3.53 1.68 1.21 1.57 2.10 0.78 37.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 23/02/21 24/02/20 26/02/19 27/02/18 27/02/17 -
Price 4.72 20.04 5.42 3.10 3.20 4.36 1.60 -
P/RPS 4.71 4.57 1.84 1.59 1.13 0.68 0.33 55.71%
P/EPS 47.13 27.34 49.01 22.84 53.77 32.46 11.57 26.36%
EY 2.12 3.66 2.04 4.38 1.86 3.08 8.64 -20.86%
DY 0.00 0.25 0.18 1.13 0.62 0.92 2.50 -
P/NAPS 6.05 5.76 1.99 1.19 1.40 2.16 0.81 39.79%

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