[PMBTECH] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.72%
YoY- 187.76%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,057,092 1,099,692 1,207,884 647,308 702,512 387,076 456,584 15.00%
PBT 10,208 55,964 274,436 39,108 15,256 8,748 10,664 -0.72%
Tax -5,500 -16,996 -54,972 -12,600 -6,044 -2,100 -2,648 12.94%
NP 4,708 38,968 219,464 26,508 9,212 6,648 8,016 -8.48%
-
NP to SH 4,708 38,968 219,464 26,508 9,212 6,648 8,016 -8.48%
-
Tax Rate 53.88% 30.37% 20.03% 32.22% 39.62% 24.01% 24.83% -
Total Cost 1,052,384 1,060,724 988,420 620,800 693,300 380,428 448,568 15.25%
-
Net Worth 960,419 919,143 815,038 557,205 527,968 357,004 156,509 35.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 960,419 919,143 815,038 557,205 527,968 357,004 156,509 35.26%
NOSH 1,625,900 1,270,882 239,105 210,801 209,791 161,614 80,000 65.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.45% 3.54% 18.17% 4.10% 1.31% 1.72% 1.76% -
ROE 0.49% 4.24% 26.93% 4.76% 1.74% 1.86% 5.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 66.04 88.54 564.64 314.82 343.29 247.20 589.29 -30.54%
EPS 0.28 3.12 102.60 12.88 4.52 4.24 10.36 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.74 3.81 2.71 2.58 2.28 2.02 -18.30%
Adjusted Per Share Value based on latest NOSH - 210,801
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.82 58.07 63.79 34.18 37.10 20.44 24.11 15.00%
EPS 0.25 2.06 11.59 1.40 0.49 0.35 0.42 -8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5072 0.4854 0.4304 0.2943 0.2788 0.1885 0.0827 35.25%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.66 4.31 18.34 5.85 2.75 3.35 4.00 -
P/RPS 4.03 4.87 3.25 1.86 0.80 1.36 0.68 34.48%
P/EPS 904.39 137.38 17.88 45.38 61.09 78.90 38.66 69.03%
EY 0.11 0.73 5.59 2.20 1.64 1.27 2.59 -40.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 5.82 4.81 2.16 1.07 1.47 1.98 14.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 04/06/20 27/05/19 30/05/18 -
Price 2.57 3.77 3.24 5.61 2.88 3.15 3.12 -
P/RPS 3.89 4.26 0.57 1.78 0.84 1.27 0.53 39.36%
P/EPS 873.79 120.17 3.16 43.51 63.98 74.19 30.16 75.16%
EY 0.11 0.83 31.66 2.30 1.56 1.35 3.32 -43.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.28 5.09 0.85 2.07 1.12 1.38 1.54 18.55%

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