[PMBTECH] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 37.78%
YoY- 46.39%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,008,460 1,118,844 1,135,262 684,396 539,620 416,652 539,102 10.99%
PBT 42,891 57,696 280,651 43,592 31,002 14,756 14,804 19.37%
Tax -4,571 -17,666 -56,060 -6,343 -5,557 -5,049 -4,103 1.81%
NP 38,320 40,030 224,591 37,249 25,445 9,707 10,701 23.66%
-
NP to SH 38,320 40,030 224,591 37,249 25,445 9,707 10,701 23.66%
-
Tax Rate 10.66% 30.62% 19.97% 14.55% 17.92% 34.22% 27.72% -
Total Cost 970,140 1,078,814 910,671 647,147 514,175 406,945 528,401 10.64%
-
Net Worth 960,419 908,844 833,863 582,654 528,541 409,909 161,095 34.62%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 10,423 2,053 5,115 3,288 3,098 -
Div Payout % - - 4.64% 5.51% 20.10% 33.87% 28.96% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 960,419 908,844 833,863 582,654 528,541 409,909 161,095 34.62%
NOSH 1,625,900 1,286,490 1,202,071 214,811 210,634 177,271 160,000 47.12%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.80% 3.58% 19.78% 5.44% 4.72% 2.33% 1.98% -
ROE 3.99% 4.40% 26.93% 6.39% 4.81% 2.37% 6.64% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 63.00 89.87 103.47 332.42 263.41 241.91 348.03 -24.76%
EPS 2.39 3.22 20.47 18.09 12.42 5.64 6.91 -16.20%
DPS 0.00 0.00 0.95 1.00 2.50 1.91 2.00 -
NAPS 0.60 0.73 0.76 2.83 2.58 2.38 1.04 -8.75%
Adjusted Per Share Value based on latest NOSH - 214,811
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.15 58.97 59.83 36.07 28.44 21.96 28.41 10.99%
EPS 2.02 2.11 11.84 1.96 1.34 0.51 0.56 23.81%
DPS 0.00 0.00 0.55 0.11 0.27 0.17 0.16 -
NAPS 0.5062 0.479 0.4395 0.3071 0.2786 0.216 0.0849 34.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.47 3.86 2.79 5.25 2.76 3.14 2.77 -
P/RPS 3.92 4.30 2.70 1.58 1.05 1.30 0.80 30.29%
P/EPS 103.18 120.05 13.63 29.02 22.22 55.71 40.10 17.04%
EY 0.97 0.83 7.34 3.45 4.50 1.79 2.49 -14.52%
DY 0.00 0.00 0.34 0.19 0.91 0.61 0.72 -
P/NAPS 4.12 5.29 3.67 1.86 1.07 1.32 2.66 7.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 06/09/23 23/08/22 23/08/21 18/08/20 20/08/19 15/08/18 -
Price 2.01 3.78 3.30 5.70 2.55 3.20 3.30 -
P/RPS 3.19 4.21 3.19 1.71 0.97 1.32 0.95 22.34%
P/EPS 83.96 117.56 16.12 31.51 20.53 56.78 47.77 9.84%
EY 1.19 0.85 6.20 3.17 4.87 1.76 2.09 -8.95%
DY 0.00 0.00 0.29 0.18 0.98 0.60 0.61 -
P/NAPS 3.35 5.18 4.34 2.01 0.99 1.34 3.17 0.92%

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