[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2021 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 94.51%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 494,327 284,990 148,500 485,943 350,013 216,973 80,663 234.51%
PBT 65,272 38,899 18,640 36,280 19,629 8,896 -4,626 -
Tax -14,414 -8,404 -3,450 -9,210 -5,712 -3,726 -925 522.83%
NP 50,858 30,495 15,190 27,070 13,917 5,170 -5,551 -
-
NP to SH 50,858 30,495 15,190 27,070 13,917 5,170 -5,551 -
-
Tax Rate 22.08% 21.60% 18.51% 25.39% 29.10% 41.88% - -
Total Cost 443,469 254,495 133,310 458,873 336,096 211,803 86,214 197.68%
-
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 19,107 11,362 3,771 17,147 9,686 5,952 2,228 318.42%
Div Payout % 37.57% 37.26% 24.83% 63.35% 69.60% 115.14% 0.00% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
NOSH 805,237 782,294 763,504 751,148 751,006 751,006 751,006 4.75%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 10.29% 10.70% 10.23% 5.57% 3.98% 2.38% -6.88% -
ROE 7.39% 4.42% 2.21% 4.03% 2.12% 0.79% -0.86% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 64.68 37.62 19.69 65.18 46.97 29.16 10.86 228.21%
EPS 6.65 4.03 2.01 3.63 1.87 0.69 -0.75 -
DPS 2.50 1.50 0.50 2.30 1.30 0.80 0.30 310.50%
NAPS 0.90 0.91 0.91 0.90 0.88 0.88 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 751,148
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 57.82 33.34 17.37 56.84 40.94 25.38 9.44 234.39%
EPS 5.95 3.57 1.78 3.17 1.63 0.60 -0.65 -
DPS 2.24 1.33 0.44 2.01 1.13 0.70 0.26 319.70%
NAPS 0.8046 0.8063 0.8028 0.7849 0.767 0.766 0.7561 4.22%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.525 0.535 0.49 0.455 0.39 0.365 0.375 -
P/RPS 0.81 1.42 2.49 0.70 0.83 1.25 3.45 -61.90%
P/EPS 7.89 13.29 24.33 12.53 20.88 52.53 -50.19 -
EY 12.67 7.52 4.11 7.98 4.79 1.90 -1.99 -
DY 4.76 2.80 1.02 5.05 3.33 2.19 0.80 227.99%
P/NAPS 0.58 0.59 0.54 0.51 0.44 0.41 0.43 22.05%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 -
Price 0.595 0.615 0.505 0.57 0.465 0.43 0.37 -
P/RPS 0.92 1.63 2.56 0.87 0.99 1.47 3.41 -58.21%
P/EPS 8.94 15.28 25.07 15.70 24.90 61.89 -49.52 -
EY 11.18 6.55 3.99 6.37 4.02 1.62 -2.02 -
DY 4.20 2.44 0.99 4.04 2.80 1.86 0.81 199.27%
P/NAPS 0.66 0.68 0.55 0.63 0.53 0.49 0.43 33.02%

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