[PANTECH] YoY Quarter Result on 31-Aug-2019 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-Aug-2019 [#2]
Profit Trend
QoQ- -35.75%
YoY- -33.92%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 269,986 136,490 136,310 148,031 148,061 157,099 103,809 17.26%
PBT 41,448 20,259 13,522 9,299 14,920 14,452 6,581 35.87%
Tax -10,451 -4,954 -2,801 -2,119 -4,054 -3,441 -1,549 37.44%
NP 30,997 15,305 10,721 7,180 10,866 11,011 5,032 35.37%
-
NP to SH 30,997 15,305 10,721 7,180 10,866 11,751 5,136 34.91%
-
Tax Rate 25.21% 24.45% 20.71% 22.79% 27.17% 23.81% 23.54% -
Total Cost 238,989 121,185 125,589 140,851 137,195 146,088 98,777 15.85%
-
Net Worth 771,470 689,333 654,819 599,404 571,748 539,511 501,371 7.44%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 12,310 7,575 3,720 3,746 3,712 3,695 3,057 26.11%
Div Payout % 39.72% 49.49% 34.70% 52.18% 34.17% 31.45% 59.52% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 771,470 689,333 654,819 599,404 571,748 539,511 501,371 7.44%
NOSH 839,710 782,294 751,006 750,671 747,857 739,056 611,428 5.42%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 11.48% 11.21% 7.87% 4.85% 7.34% 7.01% 4.85% -
ROE 4.02% 2.22% 1.64% 1.20% 1.90% 2.18% 1.02% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 32.90 18.02 18.32 19.76 19.94 21.26 16.98 11.64%
EPS 3.78 2.02 1.44 0.96 1.46 1.59 0.84 28.47%
DPS 1.50 1.00 0.50 0.50 0.50 0.50 0.50 20.08%
NAPS 0.94 0.91 0.88 0.80 0.77 0.73 0.82 2.30%
Adjusted Per Share Value based on latest NOSH - 750,671
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 31.68 16.01 15.99 17.37 17.37 18.43 12.18 17.26%
EPS 3.64 1.80 1.26 0.84 1.27 1.38 0.60 35.03%
DPS 1.44 0.89 0.44 0.44 0.44 0.43 0.36 25.97%
NAPS 0.9052 0.8088 0.7683 0.7033 0.6708 0.633 0.5883 7.44%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.665 0.535 0.365 0.50 0.46 0.63 0.55 -
P/RPS 2.02 2.97 1.99 2.53 2.31 2.96 3.24 -7.56%
P/EPS 17.61 26.48 25.33 52.18 31.43 39.62 65.48 -19.65%
EY 5.68 3.78 3.95 1.92 3.18 2.52 1.53 24.42%
DY 2.26 1.87 1.37 1.00 1.09 0.79 0.91 16.36%
P/NAPS 0.71 0.59 0.41 0.63 0.60 0.86 0.67 0.97%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 18/10/22 21/10/21 20/10/20 23/10/19 24/10/18 24/10/17 18/10/16 -
Price 0.63 0.615 0.43 0.515 0.47 0.71 0.58 -
P/RPS 1.92 3.41 2.35 2.61 2.36 3.34 3.42 -9.16%
P/EPS 16.68 30.44 29.85 53.74 32.12 44.65 69.05 -21.07%
EY 5.99 3.29 3.35 1.86 3.11 2.24 1.45 26.65%
DY 2.38 1.63 1.16 0.97 1.06 0.70 0.86 18.48%
P/NAPS 0.67 0.68 0.49 0.64 0.61 0.97 0.71 -0.96%

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