[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2021 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

20-Jan-2022

Admission Sponsor

Sponsor

Financial Year

28-Feb-2022

Quarter

30-Nov-2021 [#3]

Profit Trend

QoQ- 66.77%

YoY- 265.44%

Quarter Report

Pantech_Q3_30 November 2021_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Cumulative Result
Revenue	716,951	840,605	494,327	350,013	458,567	466,604	465,216	7.47%
YoY %	-14.71%	70.05%	41.23%	-23.67%	-1.72%	0.30%	-	-
Horiz. %	154.11%	180.69%	106.26%	75.24%	98.57%	100.30%	100.00%	-
PBT	100,682	124,596	65,272	19,629	36,447	47,601	43,926	14.81%
YoY %	-19.19%	90.89%	232.53%	-46.14%	-23.43%	8.37%	-	-
Horiz. %	229.21%	283.65%	148.60%	44.69%	82.97%	108.37%	100.00%	-
Tax	-24,128	-32,533	-14,414	-5,712	-7,824	-11,423	-9,607	16.58%
YoY %	25.84%	-125.70%	-152.35%	26.99%	31.51%	-18.90%	-	-
Horiz. %	251.15%	338.64%	150.04%	59.46%	81.44%	118.90%	100.00%	-
NP	76,554	92,063	50,858	13,917	28,623	36,178	34,319	14.29%
YoY %	-16.85%	81.02%	265.44%	-51.38%	-20.88%	5.42%	-	-
Horiz. %	223.07%	268.26%	148.19%	40.55%	83.40%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,554	92,063	50,858	13,917	28,623	36,178	35,766	13.51%
YoY %	-16.85%	81.02%	265.44%	-51.38%	-20.88%	1.15%	-	-
Horiz. %	214.04%	257.40%	142.20%	38.91%	80.03%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	26.11%	22.08%	29.10%	21.47%	24.00%	21.87%	-
YoY %	-8.23%	18.25%	-24.12%	35.54%	-10.54%	9.74%	-	-
Horiz. %	109.56%	119.39%	100.96%	133.06%	98.17%	109.74%	100.00%	-
Total Cost	640,397	748,542	443,469	336,096	429,944	430,426	430,897	6.82%
YoY %	-14.45%	68.79%	31.95%	-21.83%	-0.11%	-0.11%	-	-
Horiz. %	148.62%	173.72%	102.92%	78.00%	99.78%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	37,253	36,956	19,107	9,686	11,242	7,491	15,721	15.45%
YoY %	0.80%	93.42%	97.26%	-13.84%	50.07%	-52.35%	-	-
Horiz. %	236.96%	235.07%	121.54%	61.61%	71.51%	47.65%	100.00%	-
Div Payout %	48.66%	40.14%	37.57%	69.60%	39.28%	20.71%	43.96%	-
YoY %	21.23%	6.84%	-46.02%	77.19%	89.67%	-52.89%	-	-
Horiz. %	110.69%	91.31%	85.46%	158.33%	89.35%	47.11%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-
NOSH	850,681	821,257	805,237	751,006	750,671	747,857	740,600	2.33%
YoY %	3.58%	1.99%	7.22%	0.04%	0.38%	0.98%	-	-
Horiz. %	114.86%	110.89%	108.73%	101.41%	101.36%	100.98%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	10.68%	10.95%	10.29%	3.98%	6.24%	7.75%	7.38%	-
YoY %	-2.47%	6.41%	158.54%	-36.22%	-19.48%	5.01%	-	-
Horiz. %	144.72%	148.37%	139.43%	53.93%	84.55%	105.01%	100.00%	-
ROE	9.07%	11.68%	7.39%	2.12%	4.71%	6.25%	6.23%	-
YoY %	-22.35%	58.05%	248.58%	-54.99%	-24.64%	0.32%	-	-
Horiz. %	145.59%	187.48%	118.62%	34.03%	75.60%	100.32%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	86.60	102.36	64.68	46.97	61.19	62.91	59.18	6.54%
YoY %	-15.40%	58.26%	37.70%	-23.24%	-2.73%	6.30%	-	-
Horiz. %	146.33%	172.96%	109.29%	79.37%	103.40%	106.30%	100.00%	-
EPS	9.25	11.21	6.65	1.87	3.82	4.88	4.83	11.43%
YoY %	-17.48%	68.57%	255.61%	-51.05%	-21.72%	1.04%	-	-
Horiz. %	191.51%	232.09%	137.68%	38.72%	79.09%	101.04%	100.00%	-
DPS	4.50	4.50	2.50	1.30	1.50	1.01	2.00	14.46%
YoY %	0.00%	80.00%	92.31%	-13.33%	48.51%	-49.50%	-	-
Horiz. %	225.00%	225.00%	125.00%	65.00%	75.00%	50.50%	100.00%	-
NAPS	1.02	0.96	0.90	0.88	0.81	0.78	0.73	5.73%
YoY %	6.25%	6.67%	2.27%	8.64%	3.85%	6.85%	-	-
Horiz. %	139.73%	131.51%	123.29%	120.55%	110.96%	106.85%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 805,237
RPS	84.12	98.62	58.00	41.07	53.80	54.74	54.58	7.47%
YoY %	-14.70%	70.03%	41.22%	-23.66%	-1.72%	0.29%	-	-
Horiz. %	154.12%	180.69%	106.27%	75.25%	98.57%	100.29%	100.00%	-
EPS	8.98	10.80	5.97	1.63	3.36	4.24	4.20	13.49%
YoY %	-16.85%	80.90%	266.26%	-51.49%	-20.75%	0.95%	-	-
Horiz. %	213.81%	257.14%	142.14%	38.81%	80.00%	100.95%	100.00%	-
DPS	4.37	4.34	2.24	1.14	1.32	0.88	1.84	15.50%
YoY %	0.69%	93.75%	96.49%	-13.64%	50.00%	-52.17%	-	-
Horiz. %	237.50%	235.87%	121.74%	61.96%	71.74%	47.83%	100.00%	-
NAPS	0.9907	0.925	0.807	0.7693	0.7123	0.6788	0.6733	6.64%
YoY %	7.10%	14.62%	4.90%	8.00%	4.94%	0.82%	-	-
Horiz. %	147.14%	137.38%	119.86%	114.26%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.86	0.72	0.525	0.39	0.48	0.445	0.635	-
P/RPS	0.99	0.70	0.81	0.83	0.78	0.71	1.07	-1.28%
YoY %	41.43%	-13.58%	-2.41%	6.41%	9.86%	-33.64%	-	-
Horiz. %	92.52%	65.42%	75.70%	77.57%	72.90%	66.36%	100.00%	-
P/EPS	9.30	6.42	7.89	20.88	12.57	9.12	13.96	-6.54%
YoY %	44.86%	-18.63%	-62.21%	66.11%	37.83%	-34.67%	-	-
Horiz. %	66.62%	45.99%	56.52%	149.57%	90.04%	65.33%	100.00%	-
EY	10.75	15.57	12.67	4.79	7.96	10.96	7.17	6.97%
YoY %	-30.96%	22.89%	164.51%	-39.82%	-27.37%	52.86%	-	-
Horiz. %	149.93%	217.15%	176.71%	66.81%	111.02%	152.86%	100.00%	-
DY	5.23	6.25	4.76	3.33	3.13	2.27	3.15	8.81%
YoY %	-16.32%	31.30%	42.94%	6.39%	37.89%	-27.94%	-	-
Horiz. %	166.03%	198.41%	151.11%	105.71%	99.37%	72.06%	100.00%	-
P/NAPS	0.84	0.75	0.58	0.44	0.59	0.57	0.87	-0.58%
YoY %	12.00%	29.31%	31.82%	-25.42%	3.51%	-34.48%	-	-
Horiz. %	96.55%	86.21%	66.67%	50.57%	67.82%	65.52%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	-
Price	0.90	0.78	0.595	0.465	0.495	0.45	0.635	-
P/RPS	1.04	0.76	0.92	0.99	0.81	0.72	1.07	-0.47%
YoY %	36.84%	-17.39%	-7.07%	22.22%	12.50%	-32.71%	-	-
Horiz. %	97.20%	71.03%	85.98%	92.52%	75.70%	67.29%	100.00%	-
P/EPS	9.73	6.96	8.94	24.90	12.96	9.23	13.96	-5.83%
YoY %	39.80%	-22.15%	-64.10%	92.13%	40.41%	-33.88%	-	-
Horiz. %	69.70%	49.86%	64.04%	178.37%	92.84%	66.12%	100.00%	-
EY	10.27	14.37	11.18	4.02	7.72	10.84	7.17	6.16%
YoY %	-28.53%	28.53%	178.11%	-47.93%	-28.78%	51.19%	-	-
Horiz. %	143.24%	200.42%	155.93%	56.07%	107.67%	151.19%	100.00%	-
DY	5.00	5.77	4.20	2.80	3.03	2.24	3.15	8.00%
YoY %	-13.34%	37.38%	50.00%	-7.59%	35.27%	-28.89%	-	-
Horiz. %	158.73%	183.17%	133.33%	88.89%	96.19%	71.11%	100.00%	-
P/NAPS	0.88	0.81	0.66	0.53	0.61	0.58	0.87	0.19%
YoY %	8.64%	22.73%	24.53%	-13.11%	5.17%	-33.33%	-	-
Horiz. %	101.15%	93.10%	75.86%	60.92%	70.11%	66.67%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

5 Mins

SELL

2024-05-16 16:35:00

EMA 5

5 Mins

BUY

2024-05-16 15:30:00

ADX

30 Mins

SELL

2024-05-16 14:30:00

EMA 5

30 Mins

SELL

2024-05-16 12:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

665

HARTA

HARTALEGA HOLDINGS BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

PTRANS

PERAK TRANSIT BERHAD

408

MYEG

MY E.G. SERVICES BHD

394

MBSB

MALAYSIA BUILDING SOCIETY BHD

338

SUPERMX

SUPERMAX CORPORATION BHD

306

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More