[PMBTECH] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 274,923 301,971 161,827 175,628 96,769 114,146 100,832 18.19% YoY % -8.96% 86.60% -7.86% 81.49% -15.22% 13.20% - Horiz. % 272.65% 299.48% 160.49% 174.18% 95.97% 113.20% 100.00%
PBT 13,991 68,609 9,777 3,814 2,187 2,666 3,072 28.73% YoY % -79.61% 601.74% 156.35% 74.39% -17.97% -13.22% - Horiz. % 455.44% 2,233.37% 318.26% 124.15% 71.19% 86.78% 100.00%
Tax -4,249 -13,743 -3,150 -1,511 -525 -662 -726 34.22% YoY % 69.08% -336.29% -108.47% -187.81% 20.69% 8.82% - Horiz. % 585.26% 1,892.98% 433.88% 208.13% 72.31% 91.18% 100.00%
NP 9,742 54,866 6,627 2,303 1,662 2,004 2,346 26.77% YoY % -82.24% 727.92% 187.76% 38.57% -17.07% -14.58% - Horiz. % 415.26% 2,338.70% 282.48% 98.17% 70.84% 85.42% 100.00%
NP to SH 9,742 54,866 6,627 2,303 1,662 2,004 2,346 26.77% YoY % -82.24% 727.92% 187.76% 38.57% -17.07% -14.58% - Horiz. % 415.26% 2,338.70% 282.48% 98.17% 70.84% 85.42% 100.00%
Tax Rate 30.37 % 20.03 % 32.22 % 39.62 % 24.01 % 24.83 % 23.63 % 4.27% YoY % 51.62% -37.83% -18.68% 65.01% -3.30% 5.08% - Horiz. % 128.52% 84.77% 136.35% 167.67% 101.61% 105.08% 100.00%
Total Cost 265,181 247,105 155,200 173,325 95,107 112,142 98,486 17.94% YoY % 7.32% 59.22% -10.46% 82.24% -15.19% 13.87% - Horiz. % 269.26% 250.90% 157.59% 175.99% 96.57% 113.87% 100.00%
Net Worth 919,143 815,038 557,205 527,968 357,004 156,509 154,960 34.52% YoY % 12.77% 46.27% 5.54% 47.89% 128.10% 1.00% - Horiz. % 593.15% 525.97% 359.58% 340.71% 230.39% 101.00% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 774 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 33.03 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 919,143 815,038 557,205 527,968 357,004 156,509 154,960 34.52% YoY % 12.77% 46.27% 5.54% 47.89% 128.10% 1.00% - Horiz. % 593.15% 525.97% 359.58% 340.71% 230.39% 101.00% 100.00%
NOSH 1,242,086 213,921 205,611 204,639 156,581 77,480 77,480 58.76% YoY % 480.63% 4.04% 0.47% 30.69% 102.09% 0.00% - Horiz. % 1,603.11% 276.10% 265.37% 264.12% 202.09% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.54 % 18.17 % 4.10 % 1.31 % 1.72 % 1.76 % 2.33 % 7.22% YoY % -80.52% 343.17% 212.98% -23.84% -2.27% -24.46% - Horiz. % 151.93% 779.83% 175.97% 56.22% 73.82% 75.54% 100.00%
ROE 1.06 % 6.73 % 1.19 % 0.44 % 0.47 % 1.28 % 1.51 % -5.72% YoY % -84.25% 465.55% 170.45% -6.38% -63.28% -15.23% - Horiz. % 70.20% 445.70% 78.81% 29.14% 31.13% 84.77% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.13 141.16 78.71 85.82 61.80 147.32 130.14 -25.56% YoY % -84.32% 79.34% -8.28% 38.87% -58.05% 13.20% - Horiz. % 17.00% 108.47% 60.48% 65.94% 47.49% 113.20% 100.00%
EPS 0.78 25.65 3.22 1.13 1.06 2.59 3.03 -20.23% YoY % -96.96% 696.58% 184.96% 6.60% -59.07% -14.52% - Horiz. % 25.74% 846.53% 106.27% 37.29% 34.98% 85.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7400 3.8100 2.7100 2.5800 2.2800 2.0200 2.0000 -15.26% YoY % -80.58% 40.59% 5.04% 13.16% 12.87% 1.00% - Horiz. % 37.00% 190.50% 135.50% 129.00% 114.00% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,625,900 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.91 18.57 9.95 10.80 5.95 7.02 6.20 18.19% YoY % -8.94% 86.63% -7.87% 81.51% -15.24% 13.23% - Horiz. % 272.74% 299.52% 160.48% 174.19% 95.97% 113.23% 100.00%
EPS 0.60 3.37 0.41 0.14 0.10 0.12 0.14 27.44% YoY % -82.20% 721.95% 192.86% 40.00% -16.67% -14.29% - Horiz. % 428.57% 2,407.14% 292.86% 100.00% 71.43% 85.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5653 0.5013 0.3427 0.3247 0.2196 0.0963 0.0953 34.53% YoY % 12.77% 46.28% 5.54% 47.86% 128.04% 1.05% - Horiz. % 593.18% 526.02% 359.60% 340.71% 230.43% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.3100 18.3400 5.8500 2.7500 3.3500 4.0000 1.6500 -
P/RPS 19.47 12.99 7.43 3.20 5.42 2.72 1.27 57.58% YoY % 49.88% 74.83% 132.19% -40.96% 99.26% 114.17% - Horiz. % 1,533.07% 1,022.83% 585.04% 251.97% 426.77% 214.17% 100.00%
P/EPS 549.52 71.51 181.50 244.36 315.61 154.65 54.49 46.96% YoY % 668.45% -60.60% -25.72% -22.58% 104.08% 183.81% - Horiz. % 1,008.48% 131.24% 333.09% 448.45% 579.21% 283.81% 100.00%
EY 0.18 1.40 0.55 0.41 0.32 0.65 1.84 -32.11% YoY % -87.14% 154.55% 34.15% 28.13% -50.77% -64.67% - Horiz. % 9.78% 76.09% 29.89% 22.28% 17.39% 35.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.82 4.81 2.16 1.07 1.47 1.98 0.83 38.33% YoY % 21.00% 122.69% 101.87% -27.21% -25.76% 138.55% - Horiz. % 701.20% 579.52% 260.24% 128.92% 177.11% 238.55% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - 27/05/21 04/06/20 27/05/19 30/05/18 18/05/17 -
Price 3.7700 3.2400 5.6100 2.8800 3.1500 3.1200 1.8600 -
P/RPS 17.03 2.30 7.13 3.36 5.10 2.12 1.43 51.09% YoY % 640.43% -67.74% 112.20% -34.12% 140.57% 48.25% - Horiz. % 1,190.91% 160.84% 498.60% 234.97% 356.64% 148.25% 100.00%
P/EPS 480.67 12.63 174.06 255.91 296.77 120.63 61.43 40.88% YoY % 3,705.78% -92.74% -31.98% -13.77% 146.02% 96.37% - Horiz. % 782.47% 20.56% 283.35% 416.59% 483.10% 196.37% 100.00%
EY 0.21 7.92 0.57 0.39 0.34 0.83 1.63 -28.92% YoY % -97.35% 1,289.47% 46.15% 14.71% -59.04% -49.08% - Horiz. % 12.88% 485.89% 34.97% 23.93% 20.86% 50.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 5.09 0.85 2.07 1.12 1.38 1.54 0.93 32.73% YoY % 498.82% -58.94% 84.82% -18.84% -10.39% 65.59% - Horiz. % 547.31% 91.40% 222.58% 120.43% 148.39% 165.59% 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 
