[PANTECH] YoY Annualized 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- 11.18%

YoY- 265.44%

Quarter Report

Pantech_Q3_30 November 2021_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Annualized Quarter Result
Revenue	955,934	1,120,806	659,102	466,684	611,422	622,138	620,288	7.47%
YoY %	-14.71%	70.05%	41.23%	-23.67%	-1.72%	0.30%	-	-
Horiz. %	154.11%	180.69%	106.26%	75.24%	98.57%	100.30%	100.00%	-
PBT	134,242	166,128	87,029	26,172	48,596	63,468	58,568	14.81%
YoY %	-19.19%	90.89%	232.53%	-46.14%	-23.43%	8.37%	-	-
Horiz. %	229.21%	283.65%	148.59%	44.69%	82.97%	108.37%	100.00%	-
Tax	-32,170	-43,377	-19,218	-7,616	-10,432	-15,230	-12,809	16.58%
YoY %	25.84%	-125.71%	-152.34%	26.99%	31.50%	-18.90%	-	-
Horiz. %	251.15%	338.64%	150.04%	59.46%	81.44%	118.90%	100.00%	-
NP	102,072	122,750	67,810	18,556	38,164	48,237	45,758	14.30%
YoY %	-16.85%	81.02%	265.43%	-51.38%	-20.88%	5.42%	-	-
Horiz. %	223.07%	268.26%	148.19%	40.55%	83.40%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,072	122,750	67,810	18,556	38,164	48,237	47,688	13.51%
YoY %	-16.85%	81.02%	265.43%	-51.38%	-20.88%	1.15%	-	-
Horiz. %	214.04%	257.40%	142.20%	38.91%	80.03%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	26.11%	22.08%	29.10%	21.47%	24.00%	21.87%	-
YoY %	-8.23%	18.25%	-24.12%	35.54%	-10.54%	9.74%	-	-
Horiz. %	109.56%	119.39%	100.96%	133.06%	98.17%	109.74%	100.00%	-
Total Cost	853,862	998,056	591,292	448,128	573,258	573,901	574,529	6.82%
YoY %	-14.45%	68.79%	31.95%	-21.83%	-0.11%	-0.11%	-	-
Horiz. %	148.62%	173.72%	102.92%	78.00%	99.78%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	49,670	49,275	25,476	12,915	14,989	9,988	20,962	15.45%
YoY %	0.80%	93.42%	97.26%	-13.84%	50.07%	-52.35%	-	-
Horiz. %	236.95%	235.07%	121.53%	61.61%	71.51%	47.65%	100.00%	-
Div Payout %	48.66%	40.14%	37.57%	69.60%	39.28%	20.71%	43.96%	-
YoY %	21.23%	6.84%	-46.02%	77.19%	89.67%	-52.89%	-	-
Horiz. %	110.69%	91.31%	85.46%	158.33%	89.35%	47.11%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-
NOSH	850,681	821,257	805,237	751,006	750,671	747,857	740,600	2.33%
YoY %	3.58%	1.99%	7.22%	0.04%	0.38%	0.98%	-	-
Horiz. %	114.86%	110.89%	108.73%	101.41%	101.36%	100.98%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	10.68%	10.95%	10.29%	3.98%	6.24%	7.75%	7.38%	-
YoY %	-2.47%	6.41%	158.54%	-36.22%	-19.48%	5.01%	-	-
Horiz. %	144.72%	148.37%	139.43%	53.93%	84.55%	105.01%	100.00%	-
ROE	12.09%	15.57%	9.86%	2.83%	6.29%	8.34%	8.31%	-
YoY %	-22.35%	57.91%	248.41%	-55.01%	-24.58%	0.36%	-	-
Horiz. %	145.49%	187.36%	118.65%	34.06%	75.69%	100.36%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	115.47	136.47	86.24	62.63	81.58	83.88	78.91	6.54%
YoY %	-15.39%	58.24%	37.70%	-23.23%	-2.74%	6.30%	-	-
Horiz. %	146.33%	172.94%	109.29%	79.37%	103.38%	106.30%	100.00%	-
EPS	12.33	14.95	8.87	2.49	5.09	6.51	6.44	11.42%
YoY %	-17.53%	68.55%	256.22%	-51.08%	-21.81%	1.09%	-	-
Horiz. %	191.46%	232.14%	137.73%	38.66%	79.04%	101.09%	100.00%	-
DPS	6.00	6.00	3.33	1.73	2.00	1.35	2.67	14.44%
YoY %	0.00%	80.18%	92.49%	-13.50%	48.15%	-49.44%	-	-
Horiz. %	224.72%	224.72%	124.72%	64.79%	74.91%	50.56%	100.00%	-
NAPS	1.02	0.96	0.90	0.88	0.81	0.78	0.73	5.73%
YoY %	6.25%	6.67%	2.27%	8.64%	3.85%	6.85%	-	-
Horiz. %	139.73%	131.51%	123.29%	120.55%	110.96%	106.85%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 805,237
RPS	112.16	131.50	77.33	54.75	71.74	72.99	72.78	7.47%
YoY %	-14.71%	70.05%	41.24%	-23.68%	-1.71%	0.29%	-	-
Horiz. %	154.11%	180.68%	106.25%	75.23%	98.57%	100.29%	100.00%	-
EPS	11.98	14.40	7.96	2.18	4.48	5.66	5.60	13.50%
YoY %	-16.81%	80.90%	265.14%	-51.34%	-20.85%	1.07%	-	-
Horiz. %	213.93%	257.14%	142.14%	38.93%	80.00%	101.07%	100.00%	-
DPS	5.83	5.78	2.99	1.52	1.76	1.17	2.46	15.45%
YoY %	0.87%	93.31%	96.71%	-13.64%	50.43%	-52.44%	-	-
Horiz. %	236.99%	234.96%	121.54%	61.79%	71.54%	47.56%	100.00%	-
NAPS	0.9907	0.925	0.807	0.7693	0.7123	0.6788	0.6733	6.64%
YoY %	7.10%	14.62%	4.90%	8.00%	4.94%	0.82%	-	-
Horiz. %	147.14%	137.38%	119.86%	114.26%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.86	0.72	0.525	0.39	0.48	0.445	0.635	-
P/RPS	0.74	0.53	0.61	0.62	0.59	0.53	0.80	-1.29%
YoY %	39.62%	-13.11%	-1.61%	5.08%	11.32%	-33.75%	-	-
Horiz. %	92.50%	66.25%	76.25%	77.50%	73.75%	66.25%	100.00%	-
P/EPS	6.97	4.82	5.92	15.66	9.43	6.84	10.47	-6.55%
YoY %	44.61%	-18.58%	-62.20%	66.07%	37.87%	-34.67%	-	-
Horiz. %	66.57%	46.04%	56.54%	149.57%	90.07%	65.33%	100.00%	-
EY	14.34	20.76	16.90	6.39	10.61	14.61	9.55	7.00%
YoY %	-30.92%	22.84%	164.48%	-39.77%	-27.38%	52.98%	-	-
Horiz. %	150.16%	217.38%	176.96%	66.91%	111.10%	152.98%	100.00%	-
DY	6.98	8.33	6.35	4.44	4.17	3.03	4.20	8.83%
YoY %	-16.21%	31.18%	43.02%	6.47%	37.62%	-27.86%	-	-
Horiz. %	166.19%	198.33%	151.19%	105.71%	99.29%	72.14%	100.00%	-
P/NAPS	0.84	0.75	0.58	0.44	0.59	0.57	0.87	-0.58%
YoY %	12.00%	29.31%	31.82%	-25.42%	3.51%	-34.48%	-	-
Horiz. %	96.55%	86.21%	66.67%	50.57%	67.82%	65.52%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	-
Price	0.90	0.78	0.595	0.465	0.495	0.45	0.635	-
P/RPS	0.78	0.57	0.69	0.74	0.61	0.54	0.80	-0.42%
YoY %	36.84%	-17.39%	-6.76%	21.31%	12.96%	-32.50%	-	-
Horiz. %	97.50%	71.25%	86.25%	92.50%	76.25%	67.50%	100.00%	-
P/EPS	7.30	5.22	6.71	18.67	9.72	6.92	10.47	-5.83%
YoY %	39.85%	-22.21%	-64.06%	92.08%	40.46%	-33.91%	-	-
Horiz. %	69.72%	49.86%	64.09%	178.32%	92.84%	66.09%	100.00%	-
EY	13.70	19.16	14.91	5.36	10.29	14.45	9.55	6.19%
YoY %	-28.50%	28.50%	178.17%	-47.91%	-28.79%	51.31%	-	-
Horiz. %	143.46%	200.63%	156.13%	56.13%	107.75%	151.31%	100.00%	-
DY	6.67	7.69	5.60	3.73	4.04	2.99	4.20	8.01%
YoY %	-13.26%	37.32%	50.13%	-7.67%	35.12%	-28.81%	-	-
Horiz. %	158.81%	183.10%	133.33%	88.81%	96.19%	71.19%	100.00%	-
P/NAPS	0.88	0.81	0.66	0.53	0.61	0.58	0.87	0.19%
YoY %	8.64%	22.73%	24.53%	-13.11%	5.17%	-33.33%	-	-
Horiz. %	101.15%	93.10%	75.86%	60.92%	70.11%	66.67%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

ADX

30 Mins

SELL

2024-05-16 14:30:00

EMA 5

30 Mins

SELL

2024-05-16 12:30:00

EMA 5

30 Mins

SELL

2024-05-16 11:50:00

EMA 5

10 Mins

SELL

2024-05-16 11:50:00

MACD/RSI

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.22

-0.04

285,633,000

HSI-CXG

0.23

+0.025

284,311,500

REVENUE

0.235

-0.01

275,778,200

HSI-HUZ

0.205

-0.04

241,099,400

MQTECH

0.015

-0.005

158,402,500

CAREPLS

0.355

-0.025

103,446,900

MYEG

1.03

0.00

97,956,600

SINKUNG

0.155

+0.015

96,180,900

SUPERMX

1.01

-0.07

93,731,600

HSI-CV8

0.15

+0.015

85,318,600

More active Stocks

MPI

33.50

+0.98

200,700

F&N

33.24

+0.76

284,500

HEIM

24.76

+0.56

367,000

CARLSBG

20.16

+0.54

434,100

UTDPLT

26.14

+0.52

281,000

NESTLE

129.50

+0.50

32,000

PANAMY

19.68

+0.42

21,700

ALLIANZ

22.08

+0.40

37,800

PENTA

4.75

+0.30

4,119,400

KSENG

6.28

+0.30

537,900

More gainer Stocks

AJI

16.12

-0.44

234,900

AIRPORT

10.06

-0.34

26,434,800

KOSSAN

2.49

-0.25

22,778,000

DLADY

32.72

-0.22

2,100

HARTA

3.62

-0.20

36,437,200

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

822,000

ICAP

3.31

-0.13

409,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More