[PANTECH] YoY Annualized Quarter Result on 31-May-2018 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- 20.28%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 594,000 322,652 580,092 713,540 605,984 495,772 554,540 1.15%
PBT 74,560 -18,504 57,144 74,652 68,168 41,300 54,116 5.48%
Tax -13,800 -3,700 -12,444 -18,160 -15,128 -9,236 -17,620 -3.98%
NP 60,760 -22,204 44,700 56,492 53,040 32,064 36,496 8.85%
-
NP to SH 60,760 -22,204 44,700 56,492 55,852 32,356 36,496 8.85%
-
Tax Rate 18.51% - 21.78% 24.33% 22.19% 22.36% 32.56% -
Total Cost 533,240 344,856 535,392 657,048 552,944 463,708 518,044 0.48%
-
Net Worth 686,338 646,401 598,982 564,721 539,311 514,754 468,205 6.57%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 15,084 8,915 14,974 - 29,551 12,256 12,005 3.87%
Div Payout % 24.83% 0.00% 33.50% - 52.91% 37.88% 32.89% -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 686,338 646,401 598,982 564,721 539,311 514,754 468,205 6.57%
NOSH 763,504 751,006 750,136 747,259 738,783 612,803 600,263 4.08%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 10.23% -6.88% 7.71% 7.92% 8.75% 6.47% 6.58% -
ROE 8.85% -3.44% 7.46% 10.00% 10.36% 6.29% 7.79% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 78.76 43.43 77.48 96.03 82.02 80.90 92.38 -2.62%
EPS 8.04 -3.00 5.96 7.60 7.56 5.28 6.08 4.76%
DPS 2.00 1.20 2.00 0.00 4.00 2.00 2.00 0.00%
NAPS 0.91 0.87 0.80 0.76 0.73 0.84 0.78 2.60%
Adjusted Per Share Value based on latest NOSH - 747,259
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 69.69 37.85 68.06 83.71 71.09 58.16 65.06 1.15%
EPS 7.13 -2.60 5.24 6.63 6.55 3.80 4.28 8.86%
DPS 1.77 1.05 1.76 0.00 3.47 1.44 1.41 3.85%
NAPS 0.8052 0.7584 0.7027 0.6625 0.6327 0.6039 0.5493 6.57%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.49 0.375 0.52 0.605 0.55 0.56 0.695 -
P/RPS 0.62 0.86 0.67 0.63 0.67 0.69 0.75 -3.11%
P/EPS 6.08 -12.55 8.71 7.96 7.28 10.61 11.43 -9.97%
EY 16.44 -7.97 11.48 12.57 13.75 9.43 8.75 11.07%
DY 4.08 3.20 3.85 0.00 7.27 3.57 2.88 5.97%
P/NAPS 0.54 0.43 0.65 0.80 0.75 0.67 0.89 -7.98%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 22/07/21 23/07/20 25/07/19 26/07/18 26/07/17 21/07/16 23/07/15 -
Price 0.505 0.37 0.49 0.605 0.635 0.58 0.745 -
P/RPS 0.64 0.85 0.63 0.63 0.77 0.72 0.81 -3.84%
P/EPS 6.27 -12.38 8.21 7.96 8.40 10.98 12.25 -10.55%
EY 15.95 -8.08 12.18 12.57 11.91 9.10 8.16 11.80%
DY 3.96 3.24 4.08 0.00 6.30 3.45 2.68 6.71%
P/NAPS 0.55 0.43 0.61 0.80 0.87 0.69 0.96 -8.85%

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