[PMBTECH] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PMBTECH] PMB TECHNOLOGY BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.04%
YoY- -4.85%
Quarter Report
Latest QR
Upcoming QR
PMBTECH's Result
PMBTECH's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 978,939 1,155,166 1,053,339 591,010 595,816 427,388 510,781 11.44%
PBT 41,728 96,639 252,425 30,607 35,257 13,658 14,017 19.91%
Tax -5,132 -23,565 -51,411 -3,572 -6,845 -4,681 -3,951 4.45%
NP 36,596 73,074 201,014 27,035 28,412 8,977 10,066 23.97%
-
NP to SH 36,596 73,074 201,014 27,035 28,412 8,977 10,066 23.97%
-
Tax Rate 12.30% 24.38% 20.37% 11.67% 19.41% 34.27% 28.19% -
Total Cost 942,343 1,082,092 852,325 563,975 567,404 418,411 500,715 11.10%
-
Net Worth 960,419 919,143 815,038 557,205 527,968 357,004 156,509 35.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 10,423 2,053 6,837 3,114 2,324 -
Div Payout % - - 5.19% 7.60% 24.06% 34.70% 23.09% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 960,419 919,143 815,038 557,205 527,968 357,004 156,509 35.26%
NOSH 1,625,900 1,270,882 239,105 210,801 209,791 161,614 80,000 65.12%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.74% 6.33% 19.08% 4.57% 4.77% 2.10% 1.97% -
ROE 3.81% 7.95% 24.66% 4.85% 5.38% 2.51% 6.43% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.16 93.00 492.40 287.44 291.15 272.95 659.24 -32.69%
EPS 2.29 5.88 93.97 13.15 13.88 5.73 12.99 -25.09%
DPS 0.00 0.00 4.87 1.00 3.34 2.00 3.00 -
NAPS 0.60 0.74 3.81 2.71 2.58 2.28 2.02 -18.30%
Adjusted Per Share Value based on latest NOSH - 210,801
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 51.59 60.88 55.52 31.15 31.40 22.53 26.92 11.43%
EPS 1.93 3.85 10.59 1.42 1.50 0.47 0.53 24.01%
DPS 0.00 0.00 0.55 0.11 0.36 0.16 0.12 -
NAPS 0.5062 0.4844 0.4296 0.2937 0.2783 0.1882 0.0825 35.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.66 4.31 18.34 5.85 2.75 3.35 4.00 -
P/RPS 4.35 4.63 3.72 2.04 0.94 1.23 0.61 38.69%
P/EPS 116.35 73.26 19.52 44.49 19.81 58.43 30.79 24.77%
EY 0.86 1.37 5.12 2.25 5.05 1.71 3.25 -19.85%
DY 0.00 0.00 0.27 0.17 1.21 0.60 0.75 -
P/NAPS 4.43 5.82 4.81 2.16 1.07 1.47 1.98 14.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 27/05/21 04/06/20 27/05/19 30/05/18 -
Price 2.57 3.77 3.24 5.61 2.88 3.15 3.12 -
P/RPS 4.20 4.05 0.66 1.95 0.99 1.15 0.47 44.00%
P/EPS 112.41 64.08 3.45 42.67 20.74 54.94 24.02 29.30%
EY 0.89 1.56 29.00 2.34 4.82 1.82 4.16 -22.64%
DY 0.00 0.00 1.50 0.18 1.16 0.63 0.96 -
P/NAPS 4.28 5.09 0.85 2.07 1.12 1.38 1.54 18.55%

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