[PANTECH] QoQ Annualized Quarter Result on 31-May-2022 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 46.43%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 1,038,345 1,120,806 1,081,324 1,082,704 753,196 659,102 569,980 49.32%
PBT 155,788 166,128 155,804 145,816 97,686 87,029 77,798 59.07%
Tax -41,031 -43,377 -41,002 -40,200 -25,561 -19,218 -16,808 81.59%
NP 114,757 122,750 114,802 105,616 72,125 67,810 60,990 52.58%
-
NP to SH 114,757 122,750 114,802 105,616 72,125 67,810 60,990 52.58%
-
Tax Rate 26.34% 26.11% 26.32% 27.57% 26.17% 22.08% 21.60% -
Total Cost 923,588 998,056 966,522 977,088 681,071 591,292 508,990 48.93%
-
Net Worth 796,952 788,407 771,470 763,363 699,437 687,855 689,333 10.18%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 49,296 49,275 49,242 49,249 31,086 25,476 22,725 67.81%
Div Payout % 42.96% 40.14% 42.89% 46.63% 43.10% 37.57% 37.26% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 796,952 788,407 771,470 763,363 699,437 687,855 689,333 10.18%
NOSH 843,156 821,257 839,710 837,974 835,739 805,237 782,294 5.13%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 11.05% 10.95% 10.62% 9.75% 9.58% 10.29% 10.70% -
ROE 14.40% 15.57% 14.88% 13.84% 10.31% 9.86% 8.85% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 126.38 136.47 131.75 131.91 96.92 86.24 75.24 41.43%
EPS 13.97 14.95 13.98 12.88 9.28 8.87 8.06 44.43%
DPS 6.00 6.00 6.00 6.00 4.00 3.33 3.00 58.94%
NAPS 0.97 0.96 0.94 0.93 0.90 0.90 0.91 4.36%
Adjusted Per Share Value based on latest NOSH - 837,974
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 121.82 131.49 126.86 127.02 88.36 77.33 66.87 49.32%
EPS 13.46 14.40 13.47 12.39 8.46 7.96 7.16 52.49%
DPS 5.78 5.78 5.78 5.78 3.65 2.99 2.67 67.58%
NAPS 0.935 0.925 0.9051 0.8956 0.8206 0.807 0.8087 10.18%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.745 0.72 0.665 0.665 0.615 0.525 0.535 -
P/RPS 0.59 0.53 0.50 0.50 0.63 0.61 0.71 -11.64%
P/EPS 5.33 4.82 4.75 5.17 6.63 5.92 6.64 -13.66%
EY 18.75 20.76 21.03 19.35 15.09 16.90 15.05 15.82%
DY 8.05 8.33 9.02 9.02 6.50 6.35 5.61 27.30%
P/NAPS 0.77 0.75 0.71 0.72 0.68 0.58 0.59 19.48%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 -
Price 0.765 0.78 0.63 0.61 0.745 0.595 0.615 -
P/RPS 0.61 0.57 0.48 0.46 0.77 0.69 0.82 -17.94%
P/EPS 5.48 5.22 4.50 4.74 8.03 6.71 7.64 -19.91%
EY 18.26 19.16 22.20 21.09 12.46 14.91 13.09 24.92%
DY 7.84 7.69 9.52 9.84 5.37 5.60 4.88 37.29%
P/NAPS 0.79 0.81 0.67 0.66 0.83 0.66 0.68 10.54%

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