[PMBTECH] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 307,249 312,820 260,174 301,971 370,391 202,726 178,251 43.62% QoQ % -1.78% 20.23% -13.84% -18.47% 82.71% 13.73% - Horiz. % 172.37% 175.49% 145.96% 169.41% 207.79% 113.73% 100.00%
PBT 18,303 21,581 42,764 68,609 134,948 34,330 14,538 16.55% QoQ % -15.19% -49.53% -37.67% -49.16% 293.09% 136.14% - Horiz. % 125.90% 148.45% 294.15% 471.93% 928.24% 236.14% 100.00%
Tax -8,207 -3,501 -7,608 -13,743 -27,714 -6,995 -2,959 97.04% QoQ % -134.42% 53.98% 44.64% 50.41% -296.20% -136.40% - Horiz. % 277.36% 118.32% 257.11% 464.45% 936.60% 236.40% 100.00%
NP 10,096 18,080 35,156 54,866 107,234 27,335 11,579 -8.71% QoQ % -44.16% -48.57% -35.92% -48.84% 292.30% 136.07% - Horiz. % 87.19% 156.14% 303.62% 473.84% 926.11% 236.07% 100.00%
NP to SH 10,096 18,080 35,156 54,866 107,234 27,335 11,579 -8.71% QoQ % -44.16% -48.57% -35.92% -48.84% 292.30% 136.07% - Horiz. % 87.19% 156.14% 303.62% 473.84% 926.11% 236.07% 100.00%
Tax Rate 44.84 % 16.22 % 17.79 % 20.03 % 20.54 % 20.38 % 20.35 % 69.09% QoQ % 176.45% -8.83% -11.18% -2.48% 0.79% 0.15% - Horiz. % 220.34% 79.71% 87.42% 98.43% 100.93% 100.15% 100.00%
Total Cost 297,153 294,740 225,018 247,105 263,157 175,391 166,672 46.88% QoQ % 0.82% 30.99% -8.94% -6.10% 50.04% 5.23% - Horiz. % 178.29% 176.84% 135.01% 148.26% 157.89% 105.23% 100.00%
Net Worth 920,530 875,264 833,863 815,038 725,447 608,397 582,654 35.54% QoQ % 5.17% 4.96% 2.31% 12.35% 19.24% 4.42% - Horiz. % 157.99% 150.22% 143.11% 139.88% 124.51% 104.42% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 10,423 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 9.72 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 920,530 875,264 833,863 815,038 725,447 608,397 582,654 35.54% QoQ % 5.17% 4.96% 2.31% 12.35% 19.24% 4.42% - Horiz. % 157.99% 150.22% 143.11% 139.88% 124.51% 104.42% 100.00%
NOSH 1,180,167 1,136,707 1,097,189 213,921 208,462 206,938 205,885 219.27% QoQ % 3.82% 3.60% 412.89% 2.62% 0.74% 0.51% - Horiz. % 573.22% 552.11% 532.91% 103.90% 101.25% 100.51% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.29 % 5.78 % 13.51 % 18.17 % 28.95 % 13.48 % 6.50 % -36.41% QoQ % -43.08% -57.22% -25.65% -37.24% 114.76% 107.38% - Horiz. % 50.62% 88.92% 207.85% 279.54% 445.38% 207.38% 100.00%
ROE 1.10 % 2.07 % 4.22 % 6.73 % 14.78 % 4.49 % 1.99 % -32.57% QoQ % -46.86% -50.95% -37.30% -54.47% 229.18% 125.63% - Horiz. % 55.28% 104.02% 212.06% 338.19% 742.71% 225.63% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.03 27.52 23.71 141.16 177.68 97.96 86.58 -55.02% QoQ % -5.41% 16.07% -83.20% -20.55% 81.38% 13.14% - Horiz. % 30.06% 31.79% 27.39% 163.04% 205.22% 113.14% 100.00%
EPS 0.86 1.59 3.20 25.65 51.44 13.21 5.62 -71.29% QoQ % -45.91% -50.31% -87.52% -50.14% 289.40% 135.05% - Horiz. % 15.30% 28.29% 56.94% 456.41% 915.30% 235.05% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7800 0.7700 0.7600 3.8100 3.4800 2.9400 2.8300 -57.55% QoQ % 1.30% 1.32% -80.05% 9.48% 18.37% 3.89% - Horiz. % 27.56% 27.21% 26.86% 134.63% 122.97% 103.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,625,900 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.90 19.24 16.00 18.57 22.78 12.47 10.96 43.66% QoQ % -1.77% 20.25% -13.84% -18.48% 82.68% 13.78% - Horiz. % 172.45% 175.55% 145.99% 169.43% 207.85% 113.78% 100.00%
EPS 0.62 1.11 2.16 3.37 6.60 1.68 0.71 -8.62% QoQ % -44.14% -48.61% -35.91% -48.94% 292.86% 136.62% - Horiz. % 87.32% 156.34% 304.23% 474.65% 929.58% 236.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.64 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5662 0.5383 0.5129 0.5013 0.4462 0.3742 0.3584 35.53% QoQ % 5.18% 4.95% 2.31% 12.35% 19.24% 4.41% - Horiz. % 157.98% 150.20% 143.11% 139.87% 124.50% 104.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.2000 3.7900 2.7900 18.3400 12.2800 11.8600 5.2500 -
P/RPS 16.13 13.77 11.77 12.99 6.91 12.11 6.06 91.72% QoQ % 17.14% 16.99% -9.39% 87.99% -42.94% 99.83% - Horiz. % 266.17% 227.23% 194.22% 214.36% 114.03% 199.83% 100.00%
P/EPS 490.96 238.28 87.07 71.51 23.87 89.79 93.35 201.51% QoQ % 106.04% 173.66% 21.76% 199.58% -73.42% -3.81% - Horiz. % 525.93% 255.25% 93.27% 76.60% 25.57% 96.19% 100.00%
EY 0.20 0.42 1.15 1.40 4.19 1.11 1.07 -67.21% QoQ % -52.38% -63.48% -17.86% -66.59% 277.48% 3.74% - Horiz. % 18.69% 39.25% 107.48% 130.84% 391.59% 103.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.41 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 5.38 4.92 3.67 4.81 3.53 4.03 1.86 102.62% QoQ % 9.35% 34.06% -23.70% 36.26% -12.41% 116.67% - Horiz. % 289.25% 264.52% 197.31% 258.60% 189.78% 216.67% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 23/08/22 - 24/02/22 25/11/21 23/08/21 -
Price 4.7200 4.1900 3.3000 3.2400 20.0400 12.8000 5.7000 -
P/RPS 18.13 15.23 13.92 2.30 11.28 13.07 6.58 96.18% QoQ % 19.04% 9.41% 505.22% -79.61% -13.70% 98.63% - Horiz. % 275.53% 231.46% 211.55% 34.95% 171.43% 198.63% 100.00%
P/EPS 551.74 263.43 102.99 12.63 38.96 96.90 101.35 208.51% QoQ % 109.44% 155.78% 715.44% -67.58% -59.79% -4.39% - Horiz. % 544.39% 259.92% 101.62% 12.46% 38.44% 95.61% 100.00%
EY 0.18 0.38 0.97 7.92 2.57 1.03 0.99 -67.81% QoQ % -52.63% -60.82% -87.75% 208.17% 149.51% 4.04% - Horiz. % 18.18% 38.38% 97.98% 800.00% 259.60% 104.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.25 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 6.05 5.44 4.34 0.85 5.76 4.35 2.01 108.05% QoQ % 11.21% 25.35% 410.59% -85.24% 32.41% 116.42% - Horiz. % 301.00% 270.65% 215.92% 42.29% 286.57% 216.42% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PMBT- Quarterly Reoprt 31.03.2022.pdf 
