[PANTECH] YoY Cumulative Quarter Result on 31-May-2019 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -76.55%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 270,676 148,500 80,663 145,023 178,385 151,496 123,943 13.89%
PBT 36,454 18,640 -4,626 14,286 18,663 17,042 10,325 23.38%
Tax -10,050 -3,450 -925 -3,111 -4,540 -3,782 -2,309 27.76%
NP 26,404 15,190 -5,551 11,175 14,123 13,260 8,016 21.96%
-
NP to SH 26,404 15,190 -5,551 11,175 14,123 13,963 8,089 21.78%
-
Tax Rate 27.57% 18.51% - 21.78% 24.33% 22.19% 22.36% -
Total Cost 244,272 133,310 86,214 133,848 164,262 138,236 115,927 13.22%
-
Net Worth 763,363 686,338 646,401 598,982 564,721 539,311 514,754 6.78%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div 12,312 3,771 2,228 3,743 - 7,387 3,064 26.07%
Div Payout % 46.63% 24.83% 0.00% 33.50% - 52.91% 37.88% -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 763,363 686,338 646,401 598,982 564,721 539,311 514,754 6.78%
NOSH 837,974 763,504 751,006 750,136 747,259 738,783 612,803 5.35%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 9.75% 10.23% -6.88% 7.71% 7.92% 8.75% 6.47% -
ROE 3.46% 2.21% -0.86% 1.87% 2.50% 2.59% 1.57% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 32.98 19.69 10.86 19.37 24.01 20.51 20.23 8.48%
EPS 3.22 2.01 -0.75 1.49 1.90 1.89 1.32 16.01%
DPS 1.50 0.50 0.30 0.50 0.00 1.00 0.50 20.08%
NAPS 0.93 0.91 0.87 0.80 0.76 0.73 0.84 1.71%
Adjusted Per Share Value based on latest NOSH - 750,136
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 31.66 17.37 9.44 16.96 20.87 17.72 14.50 13.89%
EPS 3.09 1.78 -0.65 1.31 1.65 1.63 0.95 21.71%
DPS 1.44 0.44 0.26 0.44 0.00 0.86 0.36 25.97%
NAPS 0.8929 0.8028 0.7561 0.7006 0.6606 0.6308 0.6021 6.78%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.665 0.49 0.375 0.52 0.605 0.55 0.56 -
P/RPS 2.02 2.49 3.45 2.68 2.52 2.68 2.77 -5.12%
P/EPS 20.67 24.33 -50.19 34.84 31.83 29.10 42.42 -11.28%
EY 4.84 4.11 -1.99 2.87 3.14 3.44 2.36 12.71%
DY 2.26 1.02 0.80 0.96 0.00 1.82 0.89 16.79%
P/NAPS 0.72 0.54 0.43 0.65 0.80 0.75 0.67 1.20%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 26/07/17 21/07/16 -
Price 0.61 0.505 0.37 0.49 0.605 0.635 0.58 -
P/RPS 1.85 2.56 3.41 2.53 2.52 3.10 2.87 -7.05%
P/EPS 18.96 25.07 -49.52 32.83 31.83 33.60 43.94 -13.06%
EY 5.27 3.99 -2.02 3.05 3.14 2.98 2.28 14.97%
DY 2.46 0.99 0.81 1.02 0.00 1.57 0.86 19.13%
P/NAPS 0.66 0.55 0.43 0.61 0.80 0.87 0.69 -0.73%

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