[PANTECH] YoY Quarter Result on 31-May-2021 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 15.49%
YoY- 373.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 244,768 270,676 148,500 80,663 145,023 178,385 151,496 8.32%
PBT 36,251 36,454 18,640 -4,626 14,286 18,663 17,042 13.39%
Tax -9,267 -10,050 -3,450 -925 -3,111 -4,540 -3,782 16.10%
NP 26,984 26,404 15,190 -5,551 11,175 14,123 13,260 12.56%
-
NP to SH 26,984 26,404 15,190 -5,551 11,175 14,123 13,963 11.60%
-
Tax Rate 25.56% 27.57% 18.51% - 21.78% 24.33% 22.19% -
Total Cost 217,784 244,272 133,310 86,214 133,848 164,262 138,236 7.86%
-
Net Worth 834,051 763,363 686,338 646,401 598,982 564,721 539,311 7.53%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div 12,386 12,312 3,771 2,228 3,743 - 7,387 8.99%
Div Payout % 45.90% 46.63% 24.83% 0.00% 33.50% - 52.91% -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 834,051 763,363 686,338 646,401 598,982 564,721 539,311 7.53%
NOSH 845,102 837,974 763,504 751,006 750,136 747,259 738,783 2.26%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 11.02% 9.75% 10.23% -6.88% 7.71% 7.92% 8.75% -
ROE 3.24% 3.46% 2.21% -0.86% 1.87% 2.50% 2.59% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 29.64 32.98 19.69 10.86 19.37 24.01 20.51 6.32%
EPS 3.27 3.22 2.01 -0.75 1.49 1.90 1.89 9.56%
DPS 1.50 1.50 0.50 0.30 0.50 0.00 1.00 6.98%
NAPS 1.01 0.93 0.91 0.87 0.80 0.76 0.73 5.55%
Adjusted Per Share Value based on latest NOSH - 763,504
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 28.72 31.76 17.42 9.46 17.02 20.93 17.78 8.31%
EPS 3.17 3.10 1.78 -0.65 1.31 1.66 1.64 11.60%
DPS 1.45 1.44 0.44 0.26 0.44 0.00 0.87 8.88%
NAPS 0.9786 0.8957 0.8053 0.7585 0.7028 0.6626 0.6328 7.53%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.74 0.665 0.49 0.375 0.52 0.605 0.55 -
P/RPS 2.50 2.02 2.49 3.45 2.68 2.52 2.68 -1.15%
P/EPS 22.65 20.67 24.33 -50.19 34.84 31.83 29.10 -4.08%
EY 4.42 4.84 4.11 -1.99 2.87 3.14 3.44 4.26%
DY 2.03 2.26 1.02 0.80 0.96 0.00 1.82 1.83%
P/NAPS 0.73 0.72 0.54 0.43 0.65 0.80 0.75 -0.44%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 26/07/23 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 26/07/17 -
Price 0.785 0.61 0.505 0.37 0.49 0.605 0.635 -
P/RPS 2.65 1.85 2.56 3.41 2.53 2.52 3.10 -2.57%
P/EPS 24.02 18.96 25.07 -49.52 32.83 31.83 33.60 -5.43%
EY 4.16 5.27 3.99 -2.02 3.05 3.14 2.98 5.71%
DY 1.91 2.46 0.99 0.81 1.02 0.00 1.57 3.31%
P/NAPS 0.78 0.66 0.55 0.43 0.61 0.80 0.87 -1.80%

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