[PMBTECH] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -28.66%
YoY- -17.07%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,207,884 647,308 702,512 387,076 456,584 403,328 295,808 26.41%
PBT 274,436 39,108 15,256 8,748 10,664 12,288 12,560 67.16%
Tax -54,972 -12,600 -6,044 -2,100 -2,648 -2,904 -3,016 62.18%
NP 219,464 26,508 9,212 6,648 8,016 9,384 9,544 68.59%
-
NP to SH 219,464 26,508 9,212 6,648 8,016 9,384 9,544 68.59%
-
Tax Rate 20.03% 32.22% 39.62% 24.01% 24.83% 23.63% 24.01% -
Total Cost 988,420 620,800 693,300 380,428 448,568 393,944 286,264 22.92%
-
Net Worth 815,038 557,205 527,968 357,004 156,509 154,960 142,540 33.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - 3,099 3,098 -
Div Payout % - - - - - 33.03% 32.47% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 815,038 557,205 527,968 357,004 156,509 154,960 142,540 33.70%
NOSH 239,105 210,801 209,791 161,614 80,000 80,000 77,467 20.65%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 18.17% 4.10% 1.31% 1.72% 1.76% 2.33% 3.23% -
ROE 26.93% 4.76% 1.74% 1.86% 5.12% 6.06% 6.70% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 564.64 314.82 343.29 247.20 589.29 520.56 381.85 6.73%
EPS 102.60 12.88 4.52 4.24 10.36 12.12 12.32 42.34%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 3.81 2.71 2.58 2.28 2.02 2.00 1.84 12.89%
Adjusted Per Share Value based on latest NOSH - 161,614
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 63.79 34.18 37.10 20.44 24.11 21.30 15.62 26.41%
EPS 11.59 1.40 0.49 0.35 0.42 0.50 0.50 68.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.16 -
NAPS 0.4304 0.2943 0.2788 0.1885 0.0827 0.0818 0.0753 33.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 18.34 5.85 2.75 3.35 4.00 1.65 0.98 -
P/RPS 3.25 1.86 0.80 1.36 0.68 0.32 0.26 52.31%
P/EPS 17.88 45.38 61.09 78.90 38.66 13.62 7.95 14.45%
EY 5.59 2.20 1.64 1.27 2.59 7.34 12.57 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 2.42 4.08 -
P/NAPS 4.81 2.16 1.07 1.47 1.98 0.83 0.53 44.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 27/05/21 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 -
Price 3.24 5.61 2.88 3.15 3.12 1.86 0.97 -
P/RPS 0.57 1.78 0.84 1.27 0.53 0.36 0.25 14.71%
P/EPS 3.16 43.51 63.98 74.19 30.16 15.36 7.87 -14.10%
EY 31.66 2.30 1.56 1.35 3.32 6.51 12.70 16.43%
DY 0.00 0.00 0.00 0.00 0.00 2.15 4.12 -
P/NAPS 0.85 2.07 1.12 1.38 1.54 0.93 0.53 8.18%

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