[PANTECH] YoY Annualized Quarter Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 0.38%
YoY- 489.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 990,304 1,081,324 569,980 433,946 586,110 652,892 617,190 8.19%
PBT 146,968 155,804 77,798 17,792 47,174 67,166 62,990 15.15%
Tax -36,162 -41,002 -16,808 -7,452 -10,460 -17,188 -14,446 16.51%
NP 110,806 114,802 60,990 10,340 36,714 49,978 48,544 14.73%
-
NP to SH 110,806 114,802 60,990 10,340 36,714 49,978 51,430 13.64%
-
Tax Rate 24.61% 26.32% 21.60% 41.88% 22.17% 25.59% 22.93% -
Total Cost 879,498 966,522 508,990 423,606 549,396 602,914 568,646 7.53%
-
Net Worth 834,819 771,470 689,333 654,819 599,404 571,748 539,423 7.54%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 49,593 49,242 22,725 11,905 14,985 7,425 22,168 14.35%
Div Payout % 44.76% 42.89% 37.26% 115.14% 40.82% 14.86% 43.10% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 834,819 771,470 689,333 654,819 599,404 571,748 539,423 7.54%
NOSH 848,654 839,710 782,294 751,006 750,671 747,857 738,936 2.33%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 11.19% 10.62% 10.70% 2.38% 6.26% 7.65% 7.87% -
ROE 13.27% 14.88% 8.85% 1.58% 6.13% 8.74% 9.53% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 119.81 131.75 75.24 58.32 78.23 87.93 83.52 6.19%
EPS 13.40 13.98 8.06 1.38 4.90 6.74 6.96 11.53%
DPS 6.00 6.00 3.00 1.60 2.00 1.00 3.00 12.24%
NAPS 1.01 0.94 0.91 0.88 0.80 0.77 0.73 5.55%
Adjusted Per Share Value based on latest NOSH - 782,294
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 116.19 126.87 66.87 50.91 68.77 76.60 72.41 8.19%
EPS 13.00 13.47 7.16 1.21 4.31 5.86 6.03 13.65%
DPS 5.82 5.78 2.67 1.40 1.76 0.87 2.60 14.36%
NAPS 0.9795 0.9051 0.8088 0.7683 0.7033 0.6708 0.6329 7.54%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.845 0.665 0.535 0.365 0.50 0.46 0.63 -
P/RPS 0.71 0.50 0.71 0.63 0.64 0.52 0.75 -0.90%
P/EPS 6.30 4.75 6.64 26.27 10.20 6.83 9.05 -5.85%
EY 15.86 21.03 15.05 3.81 9.80 14.63 11.05 6.20%
DY 7.10 9.02 5.61 4.38 4.00 2.17 4.76 6.88%
P/NAPS 0.84 0.71 0.59 0.41 0.63 0.60 0.86 -0.39%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 19/10/23 18/10/22 21/10/21 20/10/20 23/10/19 24/10/18 24/10/17 -
Price 0.88 0.63 0.615 0.43 0.515 0.47 0.71 -
P/RPS 0.73 0.48 0.82 0.74 0.66 0.53 0.85 -2.50%
P/EPS 6.56 4.50 7.64 30.94 10.51 6.98 10.20 -7.08%
EY 15.23 22.20 13.09 3.23 9.51 14.32 9.80 7.62%
DY 6.82 9.52 4.88 3.72 3.88 2.13 4.23 8.28%
P/NAPS 0.87 0.67 0.68 0.49 0.64 0.61 0.97 -1.79%

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