[PANTECH] YoY Annualized Quarter Result on 31-May-2021 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 124.46%
YoY- 373.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 979,072 1,082,704 594,000 322,652 580,092 713,540 605,984 8.32%
PBT 145,004 145,816 74,560 -18,504 57,144 74,652 68,168 13.39%
Tax -37,068 -40,200 -13,800 -3,700 -12,444 -18,160 -15,128 16.10%
NP 107,936 105,616 60,760 -22,204 44,700 56,492 53,040 12.56%
-
NP to SH 107,936 105,616 60,760 -22,204 44,700 56,492 55,852 11.60%
-
Tax Rate 25.56% 27.57% 18.51% - 21.78% 24.33% 22.19% -
Total Cost 871,136 977,088 533,240 344,856 535,392 657,048 552,944 7.86%
-
Net Worth 834,051 763,363 686,338 646,401 598,982 564,721 539,311 7.53%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 49,547 49,249 15,084 8,915 14,974 - 29,551 8.99%
Div Payout % 45.90% 46.63% 24.83% 0.00% 33.50% - 52.91% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 834,051 763,363 686,338 646,401 598,982 564,721 539,311 7.53%
NOSH 845,102 837,974 763,504 751,006 750,136 747,259 738,783 2.26%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 11.02% 9.75% 10.23% -6.88% 7.71% 7.92% 8.75% -
ROE 12.94% 13.84% 8.85% -3.44% 7.46% 10.00% 10.36% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 118.56 131.91 78.76 43.43 77.48 96.03 82.02 6.33%
EPS 13.08 12.88 8.04 -3.00 5.96 7.60 7.56 9.56%
DPS 6.00 6.00 2.00 1.20 2.00 0.00 4.00 6.98%
NAPS 1.01 0.93 0.91 0.87 0.80 0.76 0.73 5.55%
Adjusted Per Share Value based on latest NOSH - 763,504
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 114.87 127.03 69.69 37.86 68.06 83.72 71.10 8.31%
EPS 12.66 12.39 7.13 -2.61 5.24 6.63 6.55 11.60%
DPS 5.81 5.78 1.77 1.05 1.76 0.00 3.47 8.96%
NAPS 0.9786 0.8956 0.8053 0.7584 0.7028 0.6626 0.6328 7.53%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.74 0.665 0.49 0.375 0.52 0.605 0.55 -
P/RPS 0.62 0.50 0.62 0.86 0.67 0.63 0.67 -1.28%
P/EPS 5.66 5.17 6.08 -12.55 8.71 7.96 7.28 -4.10%
EY 17.66 19.35 16.44 -7.97 11.48 12.57 13.75 4.25%
DY 8.11 9.02 4.08 3.20 3.85 0.00 7.27 1.83%
P/NAPS 0.73 0.72 0.54 0.43 0.65 0.80 0.75 -0.44%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 26/07/23 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 26/07/17 -
Price 0.785 0.61 0.505 0.37 0.49 0.605 0.635 -
P/RPS 0.66 0.46 0.64 0.85 0.63 0.63 0.77 -2.53%
P/EPS 6.01 4.74 6.27 -12.38 8.21 7.96 8.40 -5.42%
EY 16.65 21.09 15.95 -8.08 12.18 12.57 11.91 5.74%
DY 7.64 9.84 3.96 3.24 4.08 0.00 6.30 3.26%
P/NAPS 0.78 0.66 0.55 0.43 0.61 0.80 0.87 -1.80%

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