[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2024 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
30-Nov-2024 [#3]
Profit Trend
QoQ- -3.21%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 1,005,985 1,015,722 1,022,896 946,337 955,934 990,304 979,072 1.81%
PBT 123,769 130,178 143,200 137,031 134,242 146,968 145,004 -9.99%
Tax -32,777 -36,166 -38,124 -31,736 -32,170 -36,162 -37,068 -7.85%
NP 90,992 94,012 105,076 105,295 102,072 110,806 107,936 -10.73%
-
NP to SH 90,992 94,012 105,076 105,295 102,072 110,806 107,936 -10.73%
-
Tax Rate 26.48% 27.78% 26.62% 23.16% 23.96% 24.61% 25.56% -
Total Cost 914,993 921,710 917,820 841,042 853,862 879,498 871,136 3.31%
-
Net Worth 890,501 882,191 89,040 861,789 844,401 834,819 834,051 4.45%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 49,934 49,935 4,992 49,718 49,670 49,593 49,547 0.51%
Div Payout % 54.88% 53.12% 4.75% 47.22% 48.66% 44.76% 45.90% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 890,501 882,191 89,040 861,789 844,401 834,819 834,051 4.45%
NOSH 832,243 832,811 852,355 851,417 850,681 848,654 845,102 -1.01%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 9.05% 9.26% 10.27% 11.13% 10.68% 11.19% 11.02% -
ROE 10.22% 10.66% 118.01% 12.22% 12.09% 13.27% 12.94% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 120.88 122.04 1,229.22 114.20 115.47 119.81 118.56 1.29%
EPS 10.93 11.30 12.64 12.71 12.33 13.40 13.08 -11.25%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.07 1.06 1.07 1.04 1.02 1.01 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 832,862
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 117.67 118.81 119.65 110.69 111.81 115.83 114.52 1.82%
EPS 10.64 11.00 12.29 12.32 11.94 12.96 12.63 -10.77%
DPS 5.84 5.84 0.58 5.82 5.81 5.80 5.80 0.45%
NAPS 1.0416 1.0319 0.1041 1.008 0.9877 0.9765 0.9756 4.44%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.96 1.02 1.08 0.935 0.86 0.845 0.74 -
P/RPS 0.79 0.84 0.09 0.82 0.74 0.71 0.62 17.48%
P/EPS 8.78 9.03 0.86 7.36 6.97 6.30 5.66 33.89%
EY 11.39 11.07 116.92 13.59 14.34 15.86 17.66 -25.29%
DY 6.25 5.88 5.56 6.42 6.98 7.10 8.11 -15.90%
P/NAPS 0.90 0.96 1.01 0.90 0.84 0.84 0.73 14.93%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 24/01/25 23/10/24 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 -
Price 0.91 0.915 1.08 1.04 0.90 0.88 0.785 -
P/RPS 0.75 0.75 0.09 0.91 0.78 0.73 0.66 8.87%
P/EPS 8.32 8.10 0.86 8.18 7.30 6.56 6.01 24.13%
EY 12.01 12.35 116.92 12.22 13.70 15.23 16.65 -19.52%
DY 6.59 6.56 5.56 5.77 6.67 6.82 7.64 -9.36%
P/NAPS 0.85 0.86 1.01 1.00 0.88 0.87 0.78 5.88%

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