[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 0.38%
YoY- 489.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 1,082,704 753,196 659,102 569,980 594,000 485,943 466,684 75.33%
PBT 145,816 97,686 87,029 77,798 74,560 36,280 26,172 214.60%
Tax -40,200 -25,561 -19,218 -16,808 -13,800 -9,210 -7,616 203.46%
NP 105,616 72,125 67,810 60,990 60,760 27,070 18,556 219.12%
-
NP to SH 105,616 72,125 67,810 60,990 60,760 27,070 18,556 219.12%
-
Tax Rate 27.57% 26.17% 22.08% 21.60% 18.51% 25.39% 29.10% -
Total Cost 977,088 681,071 591,292 508,990 533,240 458,873 448,128 68.22%
-
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 49,249 31,086 25,476 22,725 15,084 17,147 12,915 144.28%
Div Payout % 46.63% 43.10% 37.57% 37.26% 24.83% 63.35% 69.60% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
NOSH 837,974 835,739 805,237 782,294 763,504 751,148 751,006 7.58%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 9.75% 9.58% 10.29% 10.70% 10.23% 5.57% 3.98% -
ROE 13.84% 10.31% 9.86% 8.85% 8.85% 4.03% 2.83% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 131.91 96.92 86.24 75.24 78.76 65.18 62.63 64.38%
EPS 12.88 9.28 8.87 8.06 8.04 3.63 2.49 199.39%
DPS 6.00 4.00 3.33 3.00 2.00 2.30 1.73 129.29%
NAPS 0.93 0.90 0.90 0.91 0.91 0.90 0.88 3.75%
Adjusted Per Share Value based on latest NOSH - 782,294
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 126.65 88.10 77.10 66.67 69.48 56.84 54.59 75.34%
EPS 12.35 8.44 7.93 7.13 7.11 3.17 2.17 219.10%
DPS 5.76 3.64 2.98 2.66 1.76 2.01 1.51 144.33%
NAPS 0.8929 0.8181 0.8046 0.8063 0.8028 0.7849 0.767 10.67%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.665 0.615 0.525 0.535 0.49 0.455 0.39 -
P/RPS 0.50 0.63 0.61 0.71 0.62 0.70 0.62 -13.37%
P/EPS 5.17 6.63 5.92 6.64 6.08 12.53 15.66 -52.26%
EY 19.35 15.09 16.90 15.05 16.44 7.98 6.39 109.44%
DY 9.02 6.50 6.35 5.61 4.08 5.05 4.44 60.47%
P/NAPS 0.72 0.68 0.58 0.59 0.54 0.51 0.44 38.90%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 -
Price 0.61 0.745 0.595 0.615 0.505 0.57 0.465 -
P/RPS 0.46 0.77 0.69 0.82 0.64 0.87 0.74 -27.18%
P/EPS 4.74 8.03 6.71 7.64 6.27 15.70 18.67 -59.93%
EY 21.09 12.46 14.91 13.09 15.95 6.37 5.36 149.44%
DY 9.84 5.37 5.60 4.88 3.96 4.04 3.73 91.03%
P/NAPS 0.66 0.83 0.66 0.68 0.55 0.63 0.53 15.76%

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