[PMBTECH] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.25%
YoY- 175.26%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 312,820 202,726 148,573 152,401 125,606 127,486 85,415 24.14%
PBT 21,581 34,330 10,942 7,555 2,529 3,205 3,197 37.45%
Tax -3,501 -6,995 -2,799 -3,082 -904 -755 -952 24.22%
NP 18,080 27,335 8,143 4,473 1,625 2,450 2,245 41.55%
-
NP to SH 18,080 27,335 8,143 4,473 1,625 2,450 2,245 41.55%
-
Tax Rate 16.22% 20.38% 25.58% 40.79% 35.75% 23.56% 29.78% -
Total Cost 294,740 175,391 140,430 147,928 123,981 125,036 83,170 23.46%
-
Net Worth 875,264 608,397 543,525 513,433 352,521 156,509 147,986 34.46%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 2,045 - 774 774 -
Div Payout % - - - 45.73% - 31.62% 34.51% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 875,264 608,397 543,525 513,433 352,521 156,509 147,986 34.46%
NOSH 1,257,767 214,811 210,634 209,595 161,536 80,000 80,000 58.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.78% 13.48% 5.48% 2.94% 1.29% 1.92% 2.63% -
ROE 2.07% 4.49% 1.50% 0.87% 0.46% 1.57% 1.52% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.52 97.96 72.44 74.50 80.88 164.54 110.24 -20.64%
EPS 1.59 13.21 3.97 2.19 1.05 3.16 2.90 -9.52%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 1.00 -
NAPS 0.77 2.94 2.65 2.51 2.27 2.02 1.91 -14.04%
Adjusted Per Share Value based on latest NOSH - 209,595
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.52 10.71 7.85 8.05 6.63 6.73 4.51 24.14%
EPS 0.95 1.44 0.43 0.24 0.09 0.13 0.12 41.15%
DPS 0.00 0.00 0.00 0.11 0.00 0.04 0.04 -
NAPS 0.4622 0.3213 0.287 0.2711 0.1862 0.0827 0.0782 34.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.79 11.86 2.69 3.18 3.24 2.90 1.35 -
P/RPS 13.77 12.11 3.71 4.27 4.01 1.76 1.22 49.74%
P/EPS 238.28 89.79 67.76 145.42 309.64 91.71 46.59 31.24%
EY 0.42 1.11 1.48 0.69 0.32 1.09 2.15 -23.81%
DY 0.00 0.00 0.00 0.31 0.00 0.34 0.74 -
P/NAPS 4.92 4.03 1.02 1.27 1.43 1.44 0.71 38.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 26/11/20 28/11/19 08/11/18 13/11/17 28/10/16 -
Price 4.19 12.80 3.56 3.17 3.45 4.45 1.47 -
P/RPS 15.23 13.07 4.91 4.25 4.27 2.70 1.33 50.10%
P/EPS 263.43 96.90 89.67 144.97 329.71 140.73 50.73 31.57%
EY 0.38 1.03 1.12 0.69 0.30 0.71 1.97 -23.97%
DY 0.00 0.00 0.00 0.32 0.00 0.22 0.68 -
P/NAPS 5.44 4.35 1.34 1.26 1.52 2.20 0.77 38.50%

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