[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2022 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 60.39%
YoY- 81.02%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 495,152 244,768 1,038,345 840,605 540,662 270,676 753,196 -24.33%
PBT 73,484 36,251 155,788 124,596 77,902 36,454 97,686 -17.24%
Tax -18,081 -9,267 -41,031 -32,533 -20,501 -10,050 -25,561 -20.56%
NP 55,403 26,984 114,757 92,063 57,401 26,404 72,125 -16.08%
-
NP to SH 55,403 26,984 114,757 92,063 57,401 26,404 72,125 -16.08%
-
Tax Rate 24.61% 25.56% 26.34% 26.11% 26.32% 27.57% 26.17% -
Total Cost 439,749 217,784 923,588 748,542 483,261 244,272 681,071 -25.23%
-
Net Worth 834,819 834,051 796,952 788,407 771,470 763,363 699,437 12.48%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 24,796 12,386 49,296 36,956 24,621 12,312 31,086 -13.95%
Div Payout % 44.76% 45.90% 42.96% 40.14% 42.89% 46.63% 43.10% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 834,819 834,051 796,952 788,407 771,470 763,363 699,437 12.48%
NOSH 848,654 845,102 843,156 821,257 839,710 837,974 835,739 1.02%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 11.19% 11.02% 11.05% 10.95% 10.62% 9.75% 9.58% -
ROE 6.64% 3.24% 14.40% 11.68% 7.44% 3.46% 10.31% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 59.91 29.64 126.38 102.36 65.88 32.98 96.92 -27.37%
EPS 6.70 3.27 13.97 11.21 6.99 3.22 9.28 -19.47%
DPS 3.00 1.50 6.00 4.50 3.00 1.50 4.00 -17.40%
NAPS 1.01 1.01 0.97 0.96 0.94 0.93 0.90 7.96%
Adjusted Per Share Value based on latest NOSH - 821,374
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 57.92 28.63 121.46 98.33 63.24 31.66 88.10 -24.33%
EPS 6.48 3.16 13.42 10.77 6.71 3.09 8.44 -16.11%
DPS 2.90 1.45 5.77 4.32 2.88 1.44 3.64 -14.02%
NAPS 0.9765 0.9756 0.9322 0.9222 0.9024 0.8929 0.8181 12.48%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.845 0.74 0.745 0.72 0.665 0.665 0.615 -
P/RPS 1.41 2.50 0.59 0.70 1.01 2.02 0.63 70.85%
P/EPS 12.61 22.65 5.33 6.42 9.51 20.67 6.63 53.32%
EY 7.93 4.42 18.75 15.57 10.52 4.84 15.09 -34.80%
DY 3.55 2.03 8.05 6.25 4.51 2.26 6.50 -33.11%
P/NAPS 0.84 0.73 0.77 0.75 0.71 0.72 0.68 15.08%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 -
Price 0.88 0.785 0.765 0.78 0.63 0.61 0.745 -
P/RPS 1.47 2.65 0.61 0.76 0.96 1.85 0.77 53.71%
P/EPS 13.13 24.02 5.48 6.96 9.01 18.96 8.03 38.66%
EY 7.62 4.16 18.26 14.37 11.10 5.27 12.46 -27.88%
DY 3.41 1.91 7.84 5.77 4.76 2.46 5.37 -26.06%
P/NAPS 0.87 0.78 0.79 0.81 0.67 0.66 0.83 3.17%

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