[PANTECH] YoY Annualized Quarter Result on 30-Nov-2024 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

24-Jan-2025

Admission Sponsor

Sponsor

Financial Year

28-Feb-2025

Quarter

30-Nov-2024 [#3]

Profit Trend

QoQ- -3.21%

YoY- -10.86%

Quarter Report

Pantech_Q3_30Nov2024_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Annualized Quarter Result
Revenue	1,005,985	955,934	1,120,806	659,102	466,684	611,422	622,138	8.33%
YoY %	5.24%	-14.71%	70.05%	41.23%	-23.67%	-1.72%	-	-
Horiz. %	161.70%	153.65%	180.15%	105.94%	75.01%	98.28%	100.00%	-
PBT	123,769	134,242	166,128	87,029	26,172	48,596	63,468	11.76%
YoY %	-7.80%	-19.19%	90.89%	232.53%	-46.14%	-23.43%	-	-
Horiz. %	195.01%	211.51%	261.75%	137.12%	41.24%	76.57%	100.00%	-
Tax	-32,777	-32,170	-43,377	-19,218	-7,616	-10,432	-15,230	13.61%
YoY %	-1.89%	25.84%	-125.71%	-152.34%	26.99%	31.50%	-	-
Horiz. %	215.21%	211.23%	284.81%	126.19%	50.01%	68.50%	100.00%	-
NP	90,992	102,072	122,750	67,810	18,556	38,164	48,237	11.14%
YoY %	-10.86%	-16.85%	81.02%	265.43%	-51.38%	-20.88%	-	-
Horiz. %	188.64%	211.61%	254.47%	140.58%	38.47%	79.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,992	102,072	122,750	67,810	18,556	38,164	48,237	11.14%
YoY %	-10.86%	-16.85%	81.02%	265.43%	-51.38%	-20.88%	-	-
Horiz. %	188.64%	211.61%	254.47%	140.58%	38.47%	79.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.48%	23.96%	26.11%	22.08%	29.10%	21.47%	24.00%	-
YoY %	10.52%	-8.23%	18.25%	-24.12%	35.54%	-10.54%	-	-
Horiz. %	110.33%	99.83%	108.79%	92.00%	121.25%	89.46%	100.00%	-
Total Cost	914,993	853,862	998,056	591,292	448,128	573,258	573,901	8.07%
YoY %	7.16%	-14.45%	68.79%	31.95%	-21.83%	-0.11%	-	-
Horiz. %	159.43%	148.78%	173.91%	103.03%	78.08%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,501	844,401	788,407	687,855	655,716	607,069	578,561	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.93%	-	-
Horiz. %	153.92%	145.95%	136.27%	118.89%	113.34%	104.93%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Dividend
Div	49,934	49,670	49,275	25,476	12,915	14,989	9,988	30.73%
YoY %	0.53%	0.80%	93.42%	97.26%	-13.84%	50.07%	-	-
Horiz. %	499.94%	497.30%	493.34%	255.07%	129.31%	150.07%	100.00%	-
Div Payout %	54.88%	48.66%	40.14%	37.57%	69.60%	39.28%	20.71%	-
YoY %	12.78%	21.23%	6.84%	-46.02%	77.19%	89.67%	-	-
Horiz. %	264.99%	234.96%	193.82%	181.41%	336.07%	189.67%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Equity
Net Worth	890,501	844,401	788,407	687,855	655,716	607,069	578,561	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.93%	-	-
Horiz. %	153.92%	145.95%	136.27%	118.89%	113.34%	104.93%	100.00%	-
NOSH	832,243	850,681	821,257	805,237	751,006	750,671	747,857	1.79%
YoY %	-2.17%	3.58%	1.99%	7.22%	0.04%	0.38%	-	-
Horiz. %	111.28%	113.75%	109.81%	107.67%	100.42%	100.38%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Ratio Analysis
NP Margin	9.05%	10.68%	10.95%	10.29%	3.98%	6.24%	7.75%	-
YoY %	-15.26%	-2.47%	6.41%	158.54%	-36.22%	-19.48%	-	-
Horiz. %	116.77%	137.81%	141.29%	132.77%	51.35%	80.52%	100.00%	-
ROE	10.22%	12.09%	15.57%	9.86%	2.83%	6.29%	8.34%	-
YoY %	-15.47%	-22.35%	57.91%	248.41%	-55.01%	-24.58%	-	-
Horiz. %	122.54%	144.96%	186.69%	118.23%	33.93%	75.42%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Per Share
RPS	120.88	115.47	136.47	86.24	62.63	81.58	83.88	6.27%
YoY %	4.69%	-15.39%	58.24%	37.70%	-23.23%	-2.74%	-	-
Horiz. %	144.11%	137.66%	162.70%	102.81%	74.67%	97.26%	100.00%	-
EPS	10.93	12.33	14.95	8.87	2.49	5.09	6.51	9.01%
YoY %	-11.35%	-17.53%	68.55%	256.22%	-51.08%	-21.81%	-	-
Horiz. %	167.90%	189.40%	229.65%	136.25%	38.25%	78.19%	100.00%	-
DPS	6.00	6.00	6.00	3.33	1.73	2.00	1.35	28.19%
YoY %	0.00%	0.00%	80.18%	92.49%	-13.50%	48.15%	-	-
Horiz. %	444.44%	444.44%	444.44%	246.67%	128.15%	148.15%	100.00%	-
NAPS	1.07	1.02	0.96	0.90	0.88	0.81	0.78	5.40%
YoY %	4.90%	6.25%	6.67%	2.27%	8.64%	3.85%	-	-
Horiz. %	137.18%	130.77%	123.08%	115.38%	112.82%	103.85%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Adjusted Per Share Value based on latest NOSH - 832,862
RPS	117.67	111.81	131.10	77.09	54.59	71.52	72.77	8.33%
YoY %	5.24%	-14.71%	70.06%	41.22%	-23.67%	-1.72%	-	-
Horiz. %	161.70%	153.65%	180.16%	105.94%	75.02%	98.28%	100.00%	-
EPS	10.64	11.94	14.36	7.93	2.17	4.46	5.64	11.14%
YoY %	-10.89%	-16.85%	81.08%	265.44%	-51.35%	-20.92%	-	-
Horiz. %	188.65%	211.70%	254.61%	140.60%	38.48%	79.08%	100.00%	-
DPS	5.84	5.81	5.76	2.98	1.51	1.75	1.17	30.69%
YoY %	0.52%	0.87%	93.29%	97.35%	-13.71%	49.57%	-	-
Horiz. %	499.15%	496.58%	492.31%	254.70%	129.06%	149.57%	100.00%	-
NAPS	1.0416	0.9877	0.9222	0.8046	0.767	0.7101	0.6767	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.94%	-	-
Horiz. %	153.92%	145.96%	136.28%	118.90%	113.34%	104.94%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/24	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	-
Price	0.96	0.86	0.72	0.525	0.39	0.48	0.445	-
P/RPS	0.79	0.74	0.53	0.61	0.62	0.59	0.53	6.87%
YoY %	6.76%	39.62%	-13.11%	-1.61%	5.08%	11.32%	-	-
Horiz. %	149.06%	139.62%	100.00%	115.09%	116.98%	111.32%	100.00%	-
P/EPS	8.78	6.97	4.82	5.92	15.66	9.43	6.84	4.24%
YoY %	25.97%	44.61%	-18.58%	-62.20%	66.07%	37.87%	-	-
Horiz. %	128.36%	101.90%	70.47%	86.55%	228.95%	137.87%	100.00%	-
EY	11.39	14.34	20.76	16.90	6.39	10.61	14.61	-4.06%
YoY %	-20.57%	-30.92%	22.84%	164.48%	-39.77%	-27.38%	-	-
Horiz. %	77.96%	98.15%	142.09%	115.67%	43.74%	72.62%	100.00%	-
DY	6.25	6.98	8.33	6.35	4.44	4.17	3.03	12.81%
YoY %	-10.46%	-16.21%	31.18%	43.02%	6.47%	37.62%	-	-
Horiz. %	206.27%	230.36%	274.92%	209.57%	146.53%	137.62%	100.00%	-
P/NAPS	0.90	0.84	0.75	0.58	0.44	0.59	0.57	7.90%
YoY %	7.14%	12.00%	29.31%	31.82%	-25.42%	3.51%	-	-
Horiz. %	157.89%	147.37%	131.58%	101.75%	77.19%	103.51%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Price Multiplier on Announcement Date
Date	24/01/25	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	-
Price	0.91	0.90	0.78	0.595	0.465	0.495	0.45	-
P/RPS	0.75	0.78	0.57	0.69	0.74	0.61	0.54	5.62%
YoY %	-3.85%	36.84%	-17.39%	-6.76%	21.31%	12.96%	-	-
Horiz. %	138.89%	144.44%	105.56%	127.78%	137.04%	112.96%	100.00%	-
P/EPS	8.32	7.30	5.22	6.71	18.67	9.72	6.92	3.11%
YoY %	13.97%	39.85%	-22.21%	-64.06%	92.08%	40.46%	-	-
Horiz. %	120.23%	105.49%	75.43%	96.97%	269.80%	140.46%	100.00%	-
EY	12.01	13.70	19.16	14.91	5.36	10.29	14.45	-3.03%
YoY %	-12.34%	-28.50%	28.50%	178.17%	-47.91%	-28.79%	-	-
Horiz. %	83.11%	94.81%	132.60%	103.18%	37.09%	71.21%	100.00%	-
DY	6.59	6.67	7.69	5.60	3.73	4.04	2.99	14.06%
YoY %	-1.20%	-13.26%	37.32%	50.13%	-7.67%	35.12%	-	-
Horiz. %	220.40%	223.08%	257.19%	187.29%	124.75%	135.12%	100.00%	-
P/NAPS	0.85	0.88	0.81	0.66	0.53	0.61	0.58	6.57%
YoY %	-3.41%	8.64%	22.73%	24.53%	-13.11%	5.17%	-	-
Horiz. %	146.55%	151.72%	139.66%	113.79%	91.38%	105.17%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos