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

Announcement Date
24-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
30-Nov-2024 [#3]
Profit Trend
QoQ- 2.42%
YoY- 0.41%
View:
Show?
Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 246,628 221,439 299,943 209,337 133,040 165,513 140,158 9.86%
PBT 27,738 27,198 46,694 26,373 10,733 12,863 14,018 12.03%
Tax -6,500 -6,047 -12,032 -6,010 -1,986 -2,595 -2,829 14.85%
NP 21,238 21,151 34,662 20,363 8,747 10,268 11,189 11.26%
-
NP to SH 21,238 21,151 34,662 20,363 8,747 10,268 11,189 11.26%
-
Tax Rate 23.43% 22.23% 25.77% 22.79% 18.50% 20.17% 20.18% -
Total Cost 225,390 200,288 265,281 188,974 124,293 155,245 128,969 9.74%
-
Net Worth 891,163 844,401 788,519 687,855 655,716 607,069 578,561 7.45%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 12,492 12,417 12,320 7,642 3,725 3,747 3,782 22.01%
Div Payout % 58.82% 58.71% 35.55% 37.53% 42.59% 36.50% 33.81% -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 891,163 844,401 788,519 687,855 655,716 607,069 578,561 7.45%
NOSH 832,862 850,681 821,374 805,237 751,006 750,671 747,857 1.80%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 8.61% 9.55% 11.56% 9.73% 6.57% 6.20% 7.98% -
ROE 2.38% 2.50% 4.40% 2.96% 1.33% 1.69% 1.93% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 29.61 26.75 36.52 27.39 17.85 22.08 18.90 7.76%
EPS 2.55 2.55 4.22 2.66 1.17 1.37 1.51 9.11%
DPS 1.50 1.50 1.50 1.00 0.50 0.50 0.51 19.67%
NAPS 1.07 1.02 0.96 0.90 0.88 0.81 0.78 5.40%
Adjusted Per Share Value based on latest NOSH - 832,862
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 28.85 25.90 35.08 24.49 15.56 19.36 16.39 9.87%
EPS 2.48 2.47 4.05 2.38 1.02 1.20 1.31 11.21%
DPS 1.46 1.45 1.44 0.89 0.44 0.44 0.44 22.10%
NAPS 1.0424 0.9877 0.9223 0.8046 0.767 0.7101 0.6767 7.45%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
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 3.24 3.22 1.97 1.92 2.18 2.17 2.36 5.41%
P/EPS 37.65 33.66 17.06 19.70 33.22 35.04 29.50 4.14%
EY 2.66 2.97 5.86 5.07 3.01 2.85 3.39 -3.95%
DY 1.56 1.74 2.08 1.90 1.28 1.04 1.15 5.20%
P/NAPS 0.90 0.84 0.75 0.58 0.44 0.59 0.57 7.90%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
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 3.07 3.36 2.14 2.17 2.60 2.24 2.38 4.33%
P/EPS 35.69 35.23 18.48 22.33 39.61 36.13 29.83 3.03%
EY 2.80 2.84 5.41 4.48 2.52 2.77 3.35 -2.94%
DY 1.65 1.67 1.92 1.68 1.08 1.01 1.13 6.50%
P/NAPS 0.85 0.88 0.81 0.66 0.53 0.61 0.58 6.57%

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