[PANTECH] YoY Quarter Result on 30-Nov-2018 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 2.97%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 209,337 133,040 165,513 140,158 156,621 99,080 144,010 6.42%
PBT 26,373 10,733 12,863 14,018 12,432 7,930 14,616 10.32%
Tax -6,010 -1,986 -2,595 -2,829 -2,384 -1,818 -3,520 9.31%
NP 20,363 8,747 10,268 11,189 10,048 6,112 11,096 10.63%
-
NP to SH 20,363 8,747 10,268 11,189 10,052 6,385 11,096 10.63%
-
Tax Rate 22.79% 18.50% 20.17% 20.18% 19.18% 22.93% 24.08% -
Total Cost 188,974 124,293 155,245 128,969 146,573 92,968 132,914 6.03%
-
Net Worth 687,855 655,716 607,069 578,561 573,840 509,572 499,929 5.45%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 7,642 3,725 3,747 3,782 3,930 1,841 3,048 16.53%
Div Payout % 37.53% 42.59% 36.50% 33.81% 39.10% 28.85% 27.47% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 687,855 655,716 607,069 578,561 573,840 509,572 499,929 5.45%
NOSH 805,237 751,006 750,671 747,857 740,600 616,329 609,670 4.74%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 9.73% 6.57% 6.20% 7.98% 6.42% 6.17% 7.71% -
ROE 2.96% 1.33% 1.69% 1.93% 1.75% 1.25% 2.22% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 27.39 17.85 22.08 18.90 19.92 16.14 23.62 2.49%
EPS 2.66 1.17 1.37 1.51 1.36 1.04 1.82 6.52%
DPS 1.00 0.50 0.50 0.51 0.50 0.30 0.50 12.23%
NAPS 0.90 0.88 0.81 0.78 0.73 0.83 0.82 1.56%
Adjusted Per Share Value based on latest NOSH - 747,857
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 24.56 15.61 19.42 16.45 18.38 11.63 16.90 6.42%
EPS 2.39 1.03 1.20 1.31 1.18 0.75 1.30 10.67%
DPS 0.90 0.44 0.44 0.44 0.46 0.22 0.36 16.48%
NAPS 0.8071 0.7694 0.7123 0.6788 0.6733 0.5979 0.5866 5.45%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.525 0.39 0.48 0.445 0.635 0.525 0.64 -
P/RPS 1.92 2.18 2.17 2.36 3.19 3.25 2.71 -5.57%
P/EPS 19.70 33.22 35.04 29.50 49.66 50.48 35.16 -9.19%
EY 5.07 3.01 2.85 3.39 2.01 1.98 2.84 10.13%
DY 1.90 1.28 1.04 1.15 0.79 0.57 0.78 15.98%
P/NAPS 0.58 0.44 0.59 0.57 0.87 0.63 0.78 -4.81%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 20/01/22 21/01/21 15/01/20 17/01/19 26/01/18 12/01/17 20/01/16 -
Price 0.595 0.465 0.495 0.45 0.635 0.465 0.55 -
P/RPS 2.17 2.60 2.24 2.38 3.19 2.88 2.33 -1.17%
P/EPS 22.33 39.61 36.13 29.83 49.66 44.71 30.22 -4.91%
EY 4.48 2.52 2.77 3.35 2.01 2.24 3.31 5.16%
DY 1.68 1.08 1.01 1.13 0.79 0.65 0.91 10.74%
P/NAPS 0.66 0.53 0.61 0.58 0.87 0.56 0.67 -0.25%

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