[PMBTECH] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 14.42%
YoY- 131.9%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,102,709 1,245,356 738,549 535,792 443,447 537,222 468,905 15.31%
PBT 40,438 267,902 66,980 34,389 19,782 14,128 13,912 19.45%
Tax -16,848 -52,566 -10,539 -5,274 -7,227 -4,252 -2,489 37.51%
NP 23,590 215,336 56,441 29,115 12,555 9,876 11,423 12.84%
-
NP to SH 23,590 215,336 56,441 29,115 12,555 9,876 11,423 12.84%
-
Tax Rate 41.66% 19.62% 15.73% 15.34% 36.53% 30.10% 17.89% -
Total Cost 1,079,119 1,030,020 682,108 506,677 430,892 527,346 457,482 15.36%
-
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 - 10,423 2,053 3,069 5,333 2,323 3,099 -
Div Payout % - 4.84% 3.64% 10.54% 42.48% 23.53% 27.13% -
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 2.14% 17.29% 7.64% 5.43% 2.83% 1.84% 2.44% -
ROE 2.58% 24.60% 9.28% 5.36% 2.45% 2.80% 7.30% -
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 83.20 109.56 356.89 261.23 216.79 345.93 605.19 -28.14%
EPS 1.78 18.94 27.27 14.20 6.14 6.36 14.74 -29.68%
DPS 0.00 0.92 1.00 1.50 2.61 1.50 4.00 -
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 - 210,634
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 58.23 65.77 39.00 28.29 23.42 28.37 24.76 15.31%
EPS 1.25 11.37 2.98 1.54 0.66 0.52 0.60 13.00%
DPS 0.00 0.55 0.11 0.16 0.28 0.12 0.16 -
NAPS 0.4829 0.4622 0.3213 0.287 0.2711 0.1862 0.0827 34.17%
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 3.81 3.46 3.32 1.03 1.47 0.94 0.48 41.21%
P/EPS 178.09 20.01 43.48 18.95 51.81 50.95 19.67 44.34%
EY 0.56 5.00 2.30 5.28 1.93 1.96 5.08 -30.74%
DY 0.00 0.24 0.08 0.56 0.82 0.46 1.38 -
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 3.58 3.82 3.59 1.36 1.46 1.00 0.74 30.03%
P/EPS 167.42 22.12 46.93 25.08 51.65 54.25 30.18 33.03%
EY 0.60 4.52 2.13 3.99 1.94 1.84 3.31 -24.76%
DY 0.00 0.22 0.08 0.42 0.82 0.43 0.90 -
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