[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2021 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 45.88%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 659,102 569,980 594,000 485,943 466,684 433,946 322,652 60.92%
PBT 87,029 77,798 74,560 36,280 26,172 17,792 -18,504 -
Tax -19,218 -16,808 -13,800 -9,210 -7,616 -7,452 -3,700 199.61%
NP 67,810 60,990 60,760 27,070 18,556 10,340 -22,204 -
-
NP to SH 67,810 60,990 60,760 27,070 18,556 10,340 -22,204 -
-
Tax Rate 22.08% 21.60% 18.51% 25.39% 29.10% 41.88% - -
Total Cost 591,292 508,990 533,240 458,873 448,128 423,606 344,856 43.20%
-
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 25,476 22,725 15,084 17,147 12,915 11,905 8,915 101.24%
Div Payout % 37.57% 37.26% 24.83% 63.35% 69.60% 115.14% 0.00% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
NOSH 805,237 782,294 763,504 751,148 751,006 751,006 751,006 4.75%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 10.29% 10.70% 10.23% 5.57% 3.98% 2.38% -6.88% -
ROE 9.86% 8.85% 8.85% 4.03% 2.83% 1.58% -3.44% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 86.24 75.24 78.76 65.18 62.63 58.32 43.43 57.91%
EPS 8.87 8.06 8.04 3.63 2.49 1.38 -3.00 -
DPS 3.33 3.00 2.00 2.30 1.73 1.60 1.20 97.35%
NAPS 0.90 0.91 0.91 0.90 0.88 0.88 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 751,148
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 77.10 66.67 69.48 56.84 54.59 50.76 37.74 60.93%
EPS 7.93 7.13 7.11 3.17 2.17 1.21 -2.60 -
DPS 2.98 2.66 1.76 2.01 1.51 1.39 1.04 101.60%
NAPS 0.8046 0.8063 0.8028 0.7849 0.767 0.766 0.7561 4.22%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.525 0.535 0.49 0.455 0.39 0.365 0.375 -
P/RPS 0.61 0.71 0.62 0.70 0.62 0.63 0.86 -20.44%
P/EPS 5.92 6.64 6.08 12.53 15.66 26.27 -12.55 -
EY 16.90 15.05 16.44 7.98 6.39 3.81 -7.97 -
DY 6.35 5.61 4.08 5.05 4.44 4.38 3.20 57.84%
P/NAPS 0.58 0.59 0.54 0.51 0.44 0.41 0.43 22.05%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 -
Price 0.595 0.615 0.505 0.57 0.465 0.43 0.37 -
P/RPS 0.69 0.82 0.64 0.87 0.74 0.74 0.85 -12.96%
P/EPS 6.71 7.64 6.27 15.70 18.67 30.94 -12.38 -
EY 14.91 13.09 15.95 6.37 5.36 3.23 -8.08 -
DY 5.60 4.88 3.96 4.04 3.73 3.72 3.24 43.97%
P/NAPS 0.66 0.68 0.55 0.63 0.53 0.49 0.43 33.02%

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