[PANTECH] QoQ Annualized Quarter Result on 31-May-2023 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- -5.94%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 946,337 955,934 990,304 979,072 1,038,345 1,120,806 1,081,324 -8.51%
PBT 137,031 134,242 146,968 145,004 155,788 166,128 155,804 -8.21%
Tax -31,736 -32,170 -36,162 -37,068 -41,031 -43,377 -41,002 -15.71%
NP 105,295 102,072 110,806 107,936 114,757 122,750 114,802 -5.60%
-
NP to SH 105,295 102,072 110,806 107,936 114,757 122,750 114,802 -5.60%
-
Tax Rate 23.16% 23.96% 24.61% 25.56% 26.34% 26.11% 26.32% -
Total Cost 841,042 853,862 879,498 871,136 923,588 998,056 966,522 -8.86%
-
Net Worth 861,789 844,401 834,819 834,051 796,952 788,407 771,470 7.66%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 49,718 49,670 49,593 49,547 49,296 49,275 49,242 0.64%
Div Payout % 47.22% 48.66% 44.76% 45.90% 42.96% 40.14% 42.89% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 861,789 844,401 834,819 834,051 796,952 788,407 771,470 7.66%
NOSH 851,417 850,681 848,654 845,102 843,156 821,257 839,710 0.92%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 11.13% 10.68% 11.19% 11.02% 11.05% 10.95% 10.62% -
ROE 12.22% 12.09% 13.27% 12.94% 14.40% 15.57% 14.88% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 114.20 115.47 119.81 118.56 126.38 136.47 131.75 -9.09%
EPS 12.71 12.33 13.40 13.08 13.97 14.95 13.98 -6.15%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.04 1.02 1.01 1.01 0.97 0.96 0.94 6.97%
Adjusted Per Share Value based on latest NOSH - 845,102
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 110.70 111.82 115.84 114.52 121.46 131.10 126.49 -8.51%
EPS 12.32 11.94 12.96 12.63 13.42 14.36 13.43 -5.59%
DPS 5.82 5.81 5.80 5.80 5.77 5.76 5.76 0.69%
NAPS 1.0081 0.9877 0.9765 0.9756 0.9322 0.9222 0.9024 7.67%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.935 0.86 0.845 0.74 0.745 0.72 0.665 -
P/RPS 0.82 0.74 0.71 0.62 0.59 0.53 0.50 39.11%
P/EPS 7.36 6.97 6.30 5.66 5.33 4.82 4.75 33.93%
EY 13.59 14.34 15.86 17.66 18.75 20.76 21.03 -25.27%
DY 6.42 6.98 7.10 8.11 8.05 8.33 9.02 -20.29%
P/NAPS 0.90 0.84 0.84 0.73 0.77 0.75 0.71 17.14%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 -
Price 1.04 0.90 0.88 0.785 0.765 0.78 0.63 -
P/RPS 0.91 0.78 0.73 0.66 0.61 0.57 0.48 53.23%
P/EPS 8.18 7.30 6.56 6.01 5.48 5.22 4.50 48.99%
EY 12.22 13.70 15.23 16.65 18.26 19.16 22.20 -32.85%
DY 5.77 6.67 6.82 7.64 7.84 7.69 9.52 -28.40%
P/NAPS 1.00 0.88 0.87 0.78 0.79 0.81 0.67 30.63%

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