[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2019 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
15-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 55.92%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 840,605 494,327 350,013 458,567 466,604 465,216 326,832 17.04%
PBT 124,596 65,272 19,629 36,447 47,601 43,926 24,836 30.82%
Tax -32,533 -14,414 -5,712 -7,824 -11,423 -9,607 -5,676 33.75%
NP 92,063 50,858 13,917 28,623 36,178 34,319 19,160 29.88%
-
NP to SH 92,063 50,858 13,917 28,623 36,178 35,766 19,610 29.38%
-
Tax Rate 26.11% 22.08% 29.10% 21.47% 24.00% 21.87% 22.85% -
Total Cost 748,542 443,469 336,096 429,944 430,426 430,897 307,672 15.96%
-
Net Worth 788,407 687,855 655,716 607,069 578,561 573,840 509,572 7.54%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div 36,956 19,107 9,686 11,242 7,491 15,721 7,981 29.08%
Div Payout % 40.14% 37.57% 69.60% 39.28% 20.71% 43.96% 40.70% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 788,407 687,855 655,716 607,069 578,561 573,840 509,572 7.54%
NOSH 821,257 805,237 751,006 750,671 747,857 740,600 616,329 4.89%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 10.95% 10.29% 3.98% 6.24% 7.75% 7.38% 5.86% -
ROE 11.68% 7.39% 2.12% 4.71% 6.25% 6.23% 3.85% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 102.36 64.68 46.97 61.19 62.91 59.18 53.23 11.50%
EPS 11.21 6.65 1.87 3.82 4.88 4.83 3.20 23.22%
DPS 4.50 2.50 1.30 1.50 1.01 2.00 1.30 22.98%
NAPS 0.96 0.90 0.88 0.81 0.78 0.73 0.83 2.45%
Adjusted Per Share Value based on latest NOSH - 750,671
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 98.62 58.00 41.06 53.80 54.74 54.58 38.34 17.04%
EPS 10.80 5.97 1.63 3.36 4.24 4.20 2.30 29.38%
DPS 4.34 2.24 1.14 1.32 0.88 1.84 0.94 29.02%
NAPS 0.925 0.807 0.7693 0.7122 0.6788 0.6732 0.5978 7.54%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.72 0.525 0.39 0.48 0.445 0.635 0.525 -
P/RPS 0.70 0.81 0.83 0.78 0.71 1.07 0.99 -5.61%
P/EPS 6.42 7.89 20.88 12.57 9.12 13.96 16.44 -14.49%
EY 15.57 12.67 4.79 7.96 10.96 7.17 6.08 16.95%
DY 6.25 4.76 3.33 3.13 2.27 3.15 2.48 16.64%
P/NAPS 0.75 0.58 0.44 0.59 0.57 0.87 0.63 2.94%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 12/01/23 20/01/22 21/01/21 15/01/20 17/01/19 26/01/18 12/01/17 -
Price 0.78 0.595 0.465 0.495 0.45 0.635 0.465 -
P/RPS 0.76 0.92 0.99 0.81 0.72 1.07 0.87 -2.22%
P/EPS 6.96 8.94 24.90 12.96 9.23 13.96 14.56 -11.57%
EY 14.37 11.18 4.02 7.72 10.84 7.17 6.87 13.08%
DY 5.77 4.20 2.80 3.03 2.24 3.15 2.80 12.80%
P/NAPS 0.81 0.66 0.53 0.61 0.58 0.87 0.56 6.34%

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