[PMBTECH] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.67%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,053,339 591,010 595,816 427,388 510,781 397,910 401,211 17.44%
PBT 252,425 30,607 35,257 13,658 14,017 13,225 11,363 67.62%
Tax -51,411 -3,572 -6,845 -4,681 -3,951 -2,550 -2,996 60.56%
NP 201,014 27,035 28,412 8,977 10,066 10,675 8,367 69.82%
-
NP to SH 201,014 27,035 28,412 8,977 10,066 10,675 8,367 69.82%
-
Tax Rate 20.37% 11.67% 19.41% 34.27% 28.19% 19.28% 26.37% -
Total Cost 852,325 563,975 567,404 418,411 500,715 387,235 392,844 13.77%
-
Net Worth 815,038 557,205 527,968 357,004 156,509 154,960 142,540 33.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 10,423 2,053 6,837 3,114 2,324 3,098 3,099 22.39%
Div Payout % 5.19% 7.60% 24.06% 34.70% 23.09% 29.03% 37.04% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 815,038 557,205 527,968 357,004 156,509 154,960 142,540 33.70%
NOSH 239,105 210,801 209,791 161,614 80,000 80,000 77,467 20.65%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 19.08% 4.57% 4.77% 2.10% 1.97% 2.68% 2.09% -
ROE 24.66% 4.85% 5.38% 2.51% 6.43% 6.89% 5.87% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 492.40 287.44 291.15 272.95 659.24 513.56 517.91 -0.83%
EPS 93.97 13.15 13.88 5.73 12.99 13.78 10.80 43.39%
DPS 4.87 1.00 3.34 2.00 3.00 4.00 4.00 3.33%
NAPS 3.81 2.71 2.58 2.28 2.02 2.00 1.84 12.89%
Adjusted Per Share Value based on latest NOSH - 161,614
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 55.52 31.15 31.40 22.53 26.92 20.97 21.15 17.44%
EPS 10.59 1.42 1.50 0.47 0.53 0.56 0.44 69.87%
DPS 0.55 0.11 0.36 0.16 0.12 0.16 0.16 22.83%
NAPS 0.4296 0.2937 0.2783 0.1882 0.0825 0.0817 0.0751 33.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 18.34 5.85 2.75 3.35 4.00 1.65 0.98 -
P/RPS 3.72 2.04 0.94 1.23 0.61 0.32 0.19 64.13%
P/EPS 19.52 44.49 19.81 58.43 30.79 11.98 9.07 13.61%
EY 5.12 2.25 5.05 1.71 3.25 8.35 11.02 -11.98%
DY 0.27 0.17 1.21 0.60 0.75 2.42 4.08 -36.38%
P/NAPS 4.81 2.16 1.07 1.47 1.98 0.83 0.53 44.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 27/05/21 04/06/20 27/05/19 30/05/18 18/05/17 03/05/16 -
Price 3.24 5.61 2.88 3.15 3.12 1.86 0.97 -
P/RPS 0.66 1.95 0.99 1.15 0.47 0.36 0.19 23.05%
P/EPS 3.45 42.67 20.74 54.94 24.02 13.50 8.98 -14.73%
EY 29.00 2.34 4.82 1.82 4.16 7.41 11.13 17.29%
DY 1.50 0.18 1.16 0.63 0.96 2.15 4.12 -15.49%
P/NAPS 0.85 2.07 1.12 1.38 1.54 0.93 0.53 8.18%

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