[PMBTECH] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 150.14%
YoY- 285.58%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 795,460 874,965 542,804 409,066 390,231 391,549 351,794 14.55%
PBT 22,135 132,954 58,645 16,309 15,550 9,905 10,200 13.77%
Tax -8,641 -24,852 -13,104 -4,498 -5,083 -2,674 -2,437 23.47%
NP 13,494 108,102 45,541 11,811 10,467 7,231 7,763 9.64%
-
NP to SH 13,494 108,102 45,541 11,811 10,467 7,231 7,763 9.64%
-
Tax Rate 39.04% 18.69% 22.34% 27.58% 32.69% 27.00% 23.89% -
Total Cost 781,966 766,863 497,263 397,255 379,764 384,318 344,031 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 - - - - 4,091 1,552 2,324 -
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 1.48% 12.35% 7.49% 2.17% 2.04% 2.05% 4.96% -
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 60.02 76.97 262.30 199.44 190.77 252.13 454.04 -28.61%
EPS 1.02 9.51 22.01 5.76 5.12 4.66 10.02 -31.65%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 3.00 -
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 - 214,811
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.92 46.11 28.61 21.56 20.57 20.64 18.54 14.55%
EPS 0.71 5.70 2.40 0.62 0.55 0.38 0.41 9.57%
DPS 0.00 0.00 0.00 0.00 0.22 0.08 0.12 -
NAPS 0.482 0.4613 0.3207 0.2865 0.2706 0.1858 0.0825 34.18%
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 5.28 4.92 4.52 1.35 1.67 1.29 0.64 42.12%
P/EPS 311.34 39.85 53.89 46.71 62.15 69.58 28.94 48.55%
EY 0.32 2.51 1.86 2.14 1.61 1.44 3.45 -32.70%
DY 0.00 0.00 0.00 0.00 0.63 0.31 1.03 -
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 4.96 5.44 4.88 1.78 1.66 1.37 0.98 31.01%
P/EPS 292.68 44.06 58.16 61.82 61.95 74.09 44.41 36.90%
EY 0.34 2.27 1.72 1.62 1.61 1.35 2.25 -27.00%
DY 0.00 0.00 0.00 0.00 0.63 0.29 0.67 -
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