[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2024 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

24-Jan-2025

Admission Sponsor

Sponsor

Financial Year

28-Feb-2025

Quarter

30-Nov-2024 [#3]

Profit Trend

QoQ- 45.18%

YoY- -10.86%

Quarter Report

Pantech_Q3_30Nov2024_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Cumulative Result
Revenue	754,489	716,951	840,605	494,327	350,013	458,567	466,604	8.33%
YoY %	5.24%	-14.71%	70.05%	41.23%	-23.67%	-1.72%	-	-
Horiz. %	161.70%	153.65%	180.15%	105.94%	75.01%	98.28%	100.00%	-
PBT	92,827	100,682	124,596	65,272	19,629	36,447	47,601	11.76%
YoY %	-7.80%	-19.19%	90.89%	232.53%	-46.14%	-23.43%	-	-
Horiz. %	195.01%	211.51%	261.75%	137.12%	41.24%	76.57%	100.00%	-
Tax	-24,583	-24,128	-32,533	-14,414	-5,712	-7,824	-11,423	13.61%
YoY %	-1.89%	25.84%	-125.70%	-152.35%	26.99%	31.51%	-	-
Horiz. %	215.21%	211.22%	284.80%	126.18%	50.00%	68.49%	100.00%	-
NP	68,244	76,554	92,063	50,858	13,917	28,623	36,178	11.14%
YoY %	-10.86%	-16.85%	81.02%	265.44%	-51.38%	-20.88%	-	-
Horiz. %	188.63%	211.60%	254.47%	140.58%	38.47%	79.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,244	76,554	92,063	50,858	13,917	28,623	36,178	11.14%
YoY %	-10.86%	-16.85%	81.02%	265.44%	-51.38%	-20.88%	-	-
Horiz. %	188.63%	211.60%	254.47%	140.58%	38.47%	79.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.48%	23.96%	26.11%	22.08%	29.10%	21.47%	24.00%	-
YoY %	10.52%	-8.23%	18.25%	-24.12%	35.54%	-10.54%	-	-
Horiz. %	110.33%	99.83%	108.79%	92.00%	121.25%	89.46%	100.00%	-
Total Cost	686,245	640,397	748,542	443,469	336,096	429,944	430,426	8.07%
YoY %	7.16%	-14.45%	68.79%	31.95%	-21.83%	-0.11%	-	-
Horiz. %	159.43%	148.78%	173.91%	103.03%	78.08%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,501	844,401	788,407	687,855	655,716	607,069	578,561	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.93%	-	-
Horiz. %	153.92%	145.95%	136.27%	118.89%	113.34%	104.93%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Dividend
Div	37,450	37,253	36,956	19,107	9,686	11,242	7,491	30.73%
YoY %	0.53%	0.80%	93.42%	97.26%	-13.84%	50.07%	-	-
Horiz. %	499.93%	497.30%	493.34%	255.07%	129.30%	150.07%	100.00%	-
Div Payout %	54.88%	48.66%	40.14%	37.57%	69.60%	39.28%	20.71%	-
YoY %	12.78%	21.23%	6.84%	-46.02%	77.19%	89.67%	-	-
Horiz. %	264.99%	234.96%	193.82%	181.41%	336.07%	189.67%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Equity
Net Worth	890,501	844,401	788,407	687,855	655,716	607,069	578,561	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.93%	-	-
Horiz. %	153.92%	145.95%	136.27%	118.89%	113.34%	104.93%	100.00%	-
NOSH	832,243	850,681	821,257	805,237	751,006	750,671	747,857	1.79%
YoY %	-2.17%	3.58%	1.99%	7.22%	0.04%	0.38%	-	-
Horiz. %	111.28%	113.75%	109.81%	107.67%	100.42%	100.38%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Ratio Analysis
NP Margin	9.05%	10.68%	10.95%	10.29%	3.98%	6.24%	7.75%	-
YoY %	-15.26%	-2.47%	6.41%	158.54%	-36.22%	-19.48%	-	-
Horiz. %	116.77%	137.81%	141.29%	132.77%	51.35%	80.52%	100.00%	-
ROE	7.66%	9.07%	11.68%	7.39%	2.12%	4.71%	6.25%	-
YoY %	-15.55%	-22.35%	58.05%	248.58%	-54.99%	-24.64%	-	-
Horiz. %	122.56%	145.12%	186.88%	118.24%	33.92%	75.36%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Per Share
RPS	90.66	86.60	102.36	64.68	46.97	61.19	62.91	6.27%
YoY %	4.69%	-15.40%	58.26%	37.70%	-23.24%	-2.73%	-	-
Horiz. %	144.11%	137.66%	162.71%	102.81%	74.66%	97.27%	100.00%	-
EPS	8.20	9.25	11.21	6.65	1.87	3.82	4.88	9.02%
YoY %	-11.35%	-17.48%	68.57%	255.61%	-51.05%	-21.72%	-	-
Horiz. %	168.03%	189.55%	229.71%	136.27%	38.32%	78.28%	100.00%	-
DPS	4.50	4.50	4.50	2.50	1.30	1.50	1.01	28.24%
YoY %	0.00%	0.00%	80.00%	92.31%	-13.33%	48.51%	-	-
Horiz. %	445.54%	445.54%	445.54%	247.52%	128.71%	148.51%	100.00%	-
NAPS	1.07	1.02	0.96	0.90	0.88	0.81	0.78	5.40%
YoY %	4.90%	6.25%	6.67%	2.27%	8.64%	3.85%	-	-
Horiz. %	137.18%	130.77%	123.08%	115.38%	112.82%	103.85%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Adjusted Per Share Value based on latest NOSH - 832,862
RPS	88.25	83.86	98.32	57.82	40.94	53.64	54.58	8.32%
YoY %	5.23%	-14.71%	70.04%	41.23%	-23.68%	-1.72%	-	-
Horiz. %	161.69%	153.65%	180.14%	105.94%	75.01%	98.28%	100.00%	-
EPS	7.98	8.95	10.77	5.95	1.63	3.35	4.23	11.14%
YoY %	-10.84%	-16.90%	81.01%	265.03%	-51.34%	-20.80%	-	-
Horiz. %	188.65%	211.58%	254.61%	140.66%	38.53%	79.20%	100.00%	-
DPS	4.38	4.36	4.32	2.23	1.13	1.31	0.88	30.63%
YoY %	0.46%	0.93%	93.72%	97.35%	-13.74%	48.86%	-	-
Horiz. %	497.73%	495.45%	490.91%	253.41%	128.41%	148.86%	100.00%	-
NAPS	1.0416	0.9877	0.9222	0.8046	0.767	0.7101	0.6767	7.44%
YoY %	5.46%	7.10%	14.62%	4.90%	8.01%	4.94%	-	-
Horiz. %	153.92%	145.96%	136.28%	118.90%	113.34%	104.94%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/24	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	-
Price	0.96	0.86	0.72	0.525	0.39	0.48	0.445	-
P/RPS	1.06	0.99	0.70	0.81	0.83	0.78	0.71	6.90%
YoY %	7.07%	41.43%	-13.58%	-2.41%	6.41%	9.86%	-	-
Horiz. %	149.30%	139.44%	98.59%	114.08%	116.90%	109.86%	100.00%	-
P/EPS	11.71	9.30	6.42	7.89	20.88	12.57	9.12	4.25%
YoY %	25.91%	44.86%	-18.63%	-62.21%	66.11%	37.83%	-	-
Horiz. %	128.40%	101.97%	70.39%	86.51%	228.95%	137.83%	100.00%	-
EY	8.54	10.75	15.57	12.67	4.79	7.96	10.96	-4.06%
YoY %	-20.56%	-30.96%	22.89%	164.51%	-39.82%	-27.37%	-	-
Horiz. %	77.92%	98.08%	142.06%	115.60%	43.70%	72.63%	100.00%	-
DY	4.69	5.23	6.25	4.76	3.33	3.13	2.27	12.84%
YoY %	-10.33%	-16.32%	31.30%	42.94%	6.39%	37.89%	-	-
Horiz. %	206.61%	230.40%	275.33%	209.69%	146.70%	137.89%	100.00%	-
P/NAPS	0.90	0.84	0.75	0.58	0.44	0.59	0.57	7.90%
YoY %	7.14%	12.00%	29.31%	31.82%	-25.42%	3.51%	-	-
Horiz. %	157.89%	147.37%	131.58%	101.75%	77.19%	103.51%	100.00%	-

	30/11/24	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	CAGR
Price Multiplier on Announcement Date
Date	24/01/25	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	-
Price	0.91	0.90	0.78	0.595	0.465	0.495	0.45	-
P/RPS	1.00	1.04	0.76	0.92	0.99	0.81	0.72	5.62%
YoY %	-3.85%	36.84%	-17.39%	-7.07%	22.22%	12.50%	-	-
Horiz. %	138.89%	144.44%	105.56%	127.78%	137.50%	112.50%	100.00%	-
P/EPS	11.10	9.73	6.96	8.94	24.90	12.96	9.23	3.11%
YoY %	14.08%	39.80%	-22.15%	-64.10%	92.13%	40.41%	-	-
Horiz. %	120.26%	105.42%	75.41%	96.86%	269.77%	140.41%	100.00%	-
EY	9.01	10.27	14.37	11.18	4.02	7.72	10.84	-3.03%
YoY %	-12.27%	-28.53%	28.53%	178.11%	-47.93%	-28.78%	-	-
Horiz. %	83.12%	94.74%	132.56%	103.14%	37.08%	71.22%	100.00%	-
DY	4.95	5.00	5.77	4.20	2.80	3.03	2.24	14.11%
YoY %	-1.00%	-13.34%	37.38%	50.00%	-7.59%	35.27%	-	-
Horiz. %	220.98%	223.21%	257.59%	187.50%	125.00%	135.27%	100.00%	-
P/NAPS	0.85	0.88	0.81	0.66	0.53	0.61	0.58	6.57%
YoY %	-3.41%	8.64%	22.73%	24.53%	-13.11%	5.17%	-	-
Horiz. %	146.55%	151.72%	139.66%	113.79%	91.38%	105.17%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos