[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2021 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 66.77%
YoY- 265.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 540,662 270,676 753,196 494,327 284,990 148,500 485,943 7.35%
PBT 77,902 36,454 97,686 65,272 38,899 18,640 36,280 66.20%
Tax -20,501 -10,050 -25,561 -14,414 -8,404 -3,450 -9,210 70.23%
NP 57,401 26,404 72,125 50,858 30,495 15,190 27,070 64.82%
-
NP to SH 57,401 26,404 72,125 50,858 30,495 15,190 27,070 64.82%
-
Tax Rate 26.32% 27.57% 26.17% 22.08% 21.60% 18.51% 25.39% -
Total Cost 483,261 244,272 681,071 443,469 254,495 133,310 458,873 3.50%
-
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 24,621 12,312 31,086 19,107 11,362 3,771 17,147 27.19%
Div Payout % 42.89% 46.63% 43.10% 37.57% 37.26% 24.83% 63.35% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
NOSH 839,710 837,974 835,739 805,237 782,294 763,504 751,148 7.69%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 10.62% 9.75% 9.58% 10.29% 10.70% 10.23% 5.57% -
ROE 7.44% 3.46% 10.31% 7.39% 4.42% 2.21% 4.03% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 65.88 32.98 96.92 64.68 37.62 19.69 65.18 0.71%
EPS 6.99 3.22 9.28 6.65 4.03 2.01 3.63 54.59%
DPS 3.00 1.50 4.00 2.50 1.50 0.50 2.30 19.32%
NAPS 0.94 0.93 0.90 0.90 0.91 0.91 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 805,237
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 63.43 31.76 88.37 58.00 33.44 17.42 57.01 7.35%
EPS 6.73 3.10 8.46 5.97 3.58 1.78 3.18 64.61%
DPS 2.89 1.44 3.65 2.24 1.33 0.44 2.01 27.30%
NAPS 0.9051 0.8956 0.8206 0.807 0.8088 0.8053 0.7872 9.72%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.665 0.665 0.615 0.525 0.535 0.49 0.455 -
P/RPS 1.01 2.02 0.63 0.81 1.42 2.49 0.70 27.60%
P/EPS 9.51 20.67 6.63 7.89 13.29 24.33 12.53 -16.75%
EY 10.52 4.84 15.09 12.67 7.52 4.11 7.98 20.16%
DY 4.51 2.26 6.50 4.76 2.80 1.02 5.05 -7.24%
P/NAPS 0.71 0.72 0.68 0.58 0.59 0.54 0.51 24.60%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 -
Price 0.63 0.61 0.745 0.595 0.615 0.505 0.57 -
P/RPS 0.96 1.85 0.77 0.92 1.63 2.56 0.87 6.76%
P/EPS 9.01 18.96 8.03 8.94 15.28 25.07 15.70 -30.87%
EY 11.10 5.27 12.46 11.18 6.55 3.99 6.37 44.66%
DY 4.76 2.46 5.37 4.20 2.44 0.99 4.04 11.52%
P/NAPS 0.67 0.66 0.83 0.66 0.68 0.55 0.63 4.17%

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