[PANTECH] QoQ Quarter Result on 31-Aug-2022 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 17.4%
YoY- 102.53%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 244,768 197,740 299,943 269,986 270,676 258,868 209,337 10.99%
PBT 36,251 31,191 46,694 41,448 36,454 32,414 26,373 23.64%
Tax -9,267 -8,498 -12,032 -10,451 -10,050 -11,147 -6,010 33.50%
NP 26,984 22,693 34,662 30,997 26,404 21,267 20,363 20.66%
-
NP to SH 26,984 22,693 34,662 30,997 26,404 21,267 20,363 20.66%
-
Tax Rate 25.56% 27.25% 25.77% 25.21% 27.57% 34.39% 22.79% -
Total Cost 217,784 175,047 265,281 238,989 244,272 237,601 188,974 9.93%
-
Net Worth 834,051 796,952 788,519 771,470 763,363 699,437 687,855 13.72%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 12,386 12,324 12,320 12,310 12,312 11,657 7,642 38.02%
Div Payout % 45.90% 54.31% 35.55% 39.72% 46.63% 54.81% 37.53% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 834,051 796,952 788,519 771,470 763,363 699,437 687,855 13.72%
NOSH 845,102 843,156 821,374 839,710 837,974 835,739 805,237 3.27%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 11.02% 11.48% 11.56% 11.48% 9.75% 8.22% 9.73% -
ROE 3.24% 2.85% 4.40% 4.02% 3.46% 3.04% 2.96% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 29.64 24.07 36.52 32.90 32.98 33.31 27.39 5.40%
EPS 3.27 2.76 4.22 3.78 3.22 2.74 2.66 14.77%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.00 31.06%
NAPS 1.01 0.97 0.96 0.94 0.93 0.90 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 839,710
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 28.72 23.20 35.19 31.68 31.76 30.37 24.56 11.00%
EPS 3.17 2.66 4.07 3.64 3.10 2.50 2.39 20.73%
DPS 1.45 1.45 1.45 1.44 1.44 1.37 0.90 37.47%
NAPS 0.9786 0.9351 0.9252 0.9052 0.8957 0.8207 0.8071 13.71%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.74 0.745 0.72 0.665 0.665 0.615 0.525 -
P/RPS 2.50 3.10 1.97 2.02 2.02 1.85 1.92 19.26%
P/EPS 22.65 26.97 17.06 17.61 20.67 22.47 19.70 9.75%
EY 4.42 3.71 5.86 5.68 4.84 4.45 5.07 -8.74%
DY 2.03 2.01 2.08 2.26 2.26 2.44 1.90 4.51%
P/NAPS 0.73 0.77 0.75 0.71 0.72 0.68 0.58 16.58%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 -
Price 0.785 0.765 0.78 0.63 0.61 0.745 0.595 -
P/RPS 2.65 3.18 2.14 1.92 1.85 2.24 2.17 14.26%
P/EPS 24.02 27.70 18.48 16.68 18.96 27.22 22.33 4.98%
EY 4.16 3.61 5.41 5.99 5.27 3.67 4.48 -4.82%
DY 1.91 1.96 1.92 2.38 2.46 2.01 1.68 8.93%
P/NAPS 0.78 0.79 0.81 0.67 0.66 0.83 0.66 11.79%

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