[PMBTECH] YoY TTM 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- 29.34%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,245,356 738,549 535,792 443,447 537,222 468,905 342,330 24.00%
PBT 267,902 66,980 34,389 19,782 14,128 13,912 12,066 67.60%
Tax -52,566 -10,539 -5,274 -7,227 -4,252 -2,489 -3,343 58.24%
NP 215,336 56,441 29,115 12,555 9,876 11,423 8,723 70.59%
-
NP to SH 215,336 56,441 29,115 12,555 9,876 11,423 8,723 70.59%
-
Tax Rate 19.62% 15.73% 15.34% 36.53% 30.10% 17.89% 27.71% -
Total Cost 1,030,020 682,108 506,677 430,892 527,346 457,482 333,607 20.66%
-
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 10,423 2,053 3,069 5,333 2,323 3,099 3,099 22.39%
Div Payout % 4.84% 3.64% 10.54% 42.48% 23.53% 27.13% 35.54% -
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 77,480 59.09%
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 17.29% 7.64% 5.43% 2.83% 1.84% 2.44% 2.55% -
ROE 24.60% 9.28% 5.36% 2.45% 2.80% 7.30% 5.89% -
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 109.56 356.89 261.23 216.79 345.93 605.19 441.83 -20.72%
EPS 18.94 27.27 14.20 6.14 6.36 14.74 11.26 9.04%
DPS 0.92 1.00 1.50 2.61 1.50 4.00 4.00 -21.71%
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 65.64 38.92 28.24 23.37 28.31 24.71 18.04 24.00%
EPS 11.35 2.97 1.53 0.66 0.52 0.60 0.46 70.58%
DPS 0.55 0.11 0.16 0.28 0.12 0.16 0.16 22.83%
NAPS 0.4613 0.3207 0.2865 0.2706 0.1858 0.0825 0.078 34.45%
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 3.46 3.32 1.03 1.47 0.94 0.48 0.31 49.46%
P/EPS 20.01 43.48 18.95 51.81 50.95 19.67 11.99 8.90%
EY 5.00 2.30 5.28 1.93 1.96 5.08 8.34 -8.17%
DY 0.24 0.08 0.56 0.82 0.46 1.38 2.96 -34.19%
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 3.82 3.59 1.36 1.46 1.00 0.74 0.33 50.37%
P/EPS 22.12 46.93 25.08 51.65 54.25 30.18 13.06 9.17%
EY 4.52 2.13 3.99 1.94 1.84 3.31 7.66 -8.41%
DY 0.22 0.08 0.42 0.82 0.43 0.90 2.72 -34.22%
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