[PANTECH] QoQ Annualized Quarter Result on 31-May-2019 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -6.18%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 602,543 611,422 586,110 580,092 609,217 622,138 652,892 -5.22%
PBT 46,023 48,596 47,174 57,144 61,625 63,468 67,166 -22.33%
Tax -10,021 -10,432 -10,460 -12,444 -13,980 -15,230 -17,188 -30.27%
NP 36,002 38,164 36,714 44,700 47,645 48,237 49,978 -19.68%
-
NP to SH 36,002 38,164 36,714 44,700 47,645 48,237 49,978 -19.68%
-
Tax Rate 21.77% 21.47% 22.17% 21.78% 22.69% 24.00% 25.59% -
Total Cost 566,541 573,258 549,396 535,392 561,572 573,901 602,914 -4.07%
-
Net Worth 660,036 607,069 599,404 598,982 585,360 578,561 571,748 10.07%
Dividend
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 14,175 14,989 14,985 14,974 14,893 9,988 7,425 54.07%
Div Payout % 39.37% 39.28% 40.82% 33.50% 31.26% 20.71% 14.86% -
Equity
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 660,036 607,069 599,404 598,982 585,360 578,561 571,748 10.07%
NOSH 750,041 750,671 750,671 750,136 747,857 747,857 747,857 0.19%
Ratio Analysis
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 5.98% 6.24% 6.26% 7.71% 7.82% 7.75% 7.65% -
ROE 5.45% 6.29% 6.13% 7.46% 8.14% 8.34% 8.74% -
Per Share
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 80.33 81.58 78.23 77.48 82.22 83.88 87.93 -5.86%
EPS 4.80 5.09 4.90 5.96 6.43 6.51 6.74 -20.30%
DPS 1.89 2.00 2.00 2.00 2.01 1.35 1.00 53.04%
NAPS 0.88 0.81 0.80 0.80 0.79 0.78 0.77 9.33%
Adjusted Per Share Value based on latest NOSH - 750,136
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 70.69 71.73 68.76 68.06 71.47 72.99 76.60 -5.22%
EPS 4.22 4.48 4.31 5.24 5.59 5.66 5.86 -19.70%
DPS 1.66 1.76 1.76 1.76 1.75 1.17 0.87 54.01%
NAPS 0.7744 0.7122 0.7032 0.7027 0.6867 0.6788 0.6708 10.07%
Price Multiplier on Financial Quarter End Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.47 0.48 0.50 0.52 0.54 0.445 0.46 -
P/RPS 0.59 0.59 0.64 0.67 0.66 0.53 0.52 8.80%
P/EPS 9.79 9.43 10.20 8.71 8.40 6.84 6.83 27.21%
EY 10.21 10.61 9.80 11.48 11.91 14.61 14.63 -21.37%
DY 4.02 4.17 4.00 3.85 3.72 3.03 2.17 51.00%
P/NAPS 0.53 0.59 0.63 0.65 0.68 0.57 0.60 -7.95%
Price Multiplier on Announcement Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date - 15/01/20 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 -
Price 0.00 0.495 0.515 0.49 0.575 0.45 0.47 -
P/RPS 0.00 0.61 0.66 0.63 0.70 0.54 0.53 -
P/EPS 0.00 9.72 10.51 8.21 8.94 6.92 6.98 -
EY 0.00 10.29 9.51 12.18 11.18 14.45 14.32 -
DY 0.00 4.04 3.88 4.08 3.50 2.99 2.13 -
P/NAPS 0.00 0.61 0.64 0.61 0.73 0.58 0.61 -

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