[PANTECH] QoQ Quarter Result on 31-May-2021 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 15.49%
YoY- 373.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 258,868 209,337 136,490 148,500 135,930 133,040 136,310 53.53%
PBT 32,414 26,373 20,259 18,640 16,651 10,733 13,522 79.40%
Tax -11,147 -6,010 -4,954 -3,450 -3,498 -1,986 -2,801 151.76%
NP 21,267 20,363 15,305 15,190 13,153 8,747 10,721 58.07%
-
NP to SH 21,267 20,363 15,305 15,190 13,153 8,747 10,721 58.07%
-
Tax Rate 34.39% 22.79% 24.45% 18.51% 21.01% 18.50% 20.71% -
Total Cost 237,601 188,974 121,185 133,310 122,777 124,293 125,589 53.14%
-
Net Worth 699,437 687,855 689,333 686,338 670,992 655,716 654,819 4.50%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 11,657 7,642 7,575 3,771 7,455 3,725 3,720 114.58%
Div Payout % 54.81% 37.53% 49.49% 24.83% 56.68% 42.59% 34.70% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 699,437 687,855 689,333 686,338 670,992 655,716 654,819 4.50%
NOSH 835,739 805,237 782,294 763,504 751,148 751,006 751,006 7.40%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 8.22% 9.73% 11.21% 10.23% 9.68% 6.57% 7.87% -
ROE 3.04% 2.96% 2.22% 2.21% 1.96% 1.33% 1.64% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 33.31 27.39 18.02 19.69 18.23 17.85 18.32 49.13%
EPS 2.74 2.66 2.02 2.01 1.76 1.17 1.44 53.73%
DPS 1.50 1.00 1.00 0.50 1.00 0.50 0.50 108.42%
NAPS 0.90 0.90 0.91 0.91 0.90 0.88 0.88 1.51%
Adjusted Per Share Value based on latest NOSH - 763,504
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 30.37 24.56 16.02 17.42 15.95 15.61 15.99 53.54%
EPS 2.50 2.39 1.80 1.78 1.54 1.03 1.26 58.09%
DPS 1.37 0.90 0.89 0.44 0.87 0.44 0.44 113.67%
NAPS 0.8207 0.8071 0.8088 0.8053 0.7873 0.7694 0.7683 4.50%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.615 0.525 0.535 0.49 0.455 0.39 0.365 -
P/RPS 1.85 1.92 2.97 2.49 2.50 2.18 1.99 -4.75%
P/EPS 22.47 19.70 26.48 24.33 25.79 33.22 25.33 -7.69%
EY 4.45 5.07 3.78 4.11 3.88 3.01 3.95 8.29%
DY 2.44 1.90 1.87 1.02 2.20 1.28 1.37 47.08%
P/NAPS 0.68 0.58 0.59 0.54 0.51 0.44 0.41 40.24%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 -
Price 0.745 0.595 0.615 0.505 0.57 0.465 0.43 -
P/RPS 2.24 2.17 3.41 2.56 3.13 2.60 2.35 -3.15%
P/EPS 27.22 22.33 30.44 25.07 32.31 39.61 29.85 -5.97%
EY 3.67 4.48 3.29 3.99 3.10 2.52 3.35 6.28%
DY 2.01 1.68 1.63 0.99 1.75 1.08 1.16 44.40%
P/NAPS 0.83 0.66 0.68 0.55 0.63 0.53 0.49 42.23%

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