[PANTECH] QoQ Quarter Result on 31-May-2022 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 24.15%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 197,740 299,943 269,986 270,676 258,868 209,337 136,490 28.12%
PBT 31,191 46,694 41,448 36,454 32,414 26,373 20,259 33.43%
Tax -8,498 -12,032 -10,451 -10,050 -11,147 -6,010 -4,954 43.43%
NP 22,693 34,662 30,997 26,404 21,267 20,363 15,305 30.12%
-
NP to SH 22,693 34,662 30,997 26,404 21,267 20,363 15,305 30.12%
-
Tax Rate 27.25% 25.77% 25.21% 27.57% 34.39% 22.79% 24.45% -
Total Cost 175,047 265,281 238,989 244,272 237,601 188,974 121,185 27.86%
-
Net Worth 796,952 788,519 771,470 763,363 699,437 687,855 689,333 10.18%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 12,324 12,320 12,310 12,312 11,657 7,642 7,575 38.45%
Div Payout % 54.31% 35.55% 39.72% 46.63% 54.81% 37.53% 49.49% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 796,952 788,519 771,470 763,363 699,437 687,855 689,333 10.18%
NOSH 843,156 821,374 839,710 837,974 835,739 805,237 782,294 5.13%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 11.48% 11.56% 11.48% 9.75% 8.22% 9.73% 11.21% -
ROE 2.85% 4.40% 4.02% 3.46% 3.04% 2.96% 2.22% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 24.07 36.52 32.90 32.98 33.31 27.39 18.02 21.35%
EPS 2.76 4.22 3.78 3.22 2.74 2.66 2.02 23.20%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 31.13%
NAPS 0.97 0.96 0.94 0.93 0.90 0.90 0.91 4.36%
Adjusted Per Share Value based on latest NOSH - 837,974
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 23.20 35.19 31.68 31.76 30.37 24.56 16.01 28.14%
EPS 2.66 4.07 3.64 3.10 2.50 2.39 1.80 29.83%
DPS 1.45 1.45 1.44 1.44 1.37 0.90 0.89 38.58%
NAPS 0.9351 0.9252 0.9052 0.8957 0.8207 0.8071 0.8088 10.18%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.745 0.72 0.665 0.665 0.615 0.525 0.535 -
P/RPS 3.10 1.97 2.02 2.02 1.85 1.92 2.97 2.90%
P/EPS 26.97 17.06 17.61 20.67 22.47 19.70 26.48 1.23%
EY 3.71 5.86 5.68 4.84 4.45 5.07 3.78 -1.24%
DY 2.01 2.08 2.26 2.26 2.44 1.90 1.87 4.94%
P/NAPS 0.77 0.75 0.71 0.72 0.68 0.58 0.59 19.48%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 -
Price 0.765 0.78 0.63 0.61 0.745 0.595 0.615 -
P/RPS 3.18 2.14 1.92 1.85 2.24 2.17 3.41 -4.56%
P/EPS 27.70 18.48 16.68 18.96 27.22 22.33 30.44 -6.11%
EY 3.61 5.41 5.99 5.27 3.67 4.48 3.29 6.40%
DY 1.96 1.92 2.38 2.46 2.01 1.68 1.63 13.11%
P/NAPS 0.79 0.81 0.67 0.66 0.83 0.66 0.68 10.54%

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