[PANTECH] YoY TTM Result on 30-Nov-2019 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

15-Jan-2020

Admission Sponsor

Sponsor

Financial Year

29-Feb-2020

Quarter

30-Nov-2019 [#3]

Profit Trend

QoQ- -2.25%

YoY- -15.39%

Quarter Report

PANTECH - FIN-FRS NOV 2019 (Final).pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
TTM Result
Revenue	1,099,473	630,257	493,918	601,180	616,070	617,796	436,071	16.65%
YoY %	74.45%	27.60%	-17.84%	-2.42%	-0.28%	41.67%	-	-
Horiz. %	252.13%	144.53%	113.27%	137.86%	141.28%	141.67%	100.00%	-
PBT	157,010	81,923	29,919	50,472	61,706	59,768	35,993	27.81%
YoY %	91.66%	173.82%	-40.72%	-18.21%	3.24%	66.05%	-	-
Horiz. %	436.22%	227.61%	83.12%	140.23%	171.44%	166.05%	100.00%	-
Tax	-43,680	-17,912	-8,769	-10,382	-14,325	-15,038	-9,537	28.85%
YoY %	-143.86%	-104.27%	15.54%	27.53%	4.74%	-57.68%	-	-
Horiz. %	458.01%	187.82%	91.95%	108.86%	150.20%	157.68%	100.00%	-
NP	113,330	64,011	21,150	40,090	47,381	44,730	26,456	27.42%
YoY %	77.05%	202.65%	-47.24%	-15.39%	5.93%	69.07%	-	-
Horiz. %	428.37%	241.95%	79.94%	151.53%	179.09%	169.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,330	64,011	21,150	40,090	47,381	47,036	26,933	27.04%
YoY %	77.05%	202.65%	-47.24%	-15.39%	0.73%	74.64%	-	-
Horiz. %	420.78%	237.67%	78.53%	148.85%	175.92%	174.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.82%	21.86%	29.31%	20.57%	23.21%	25.16%	26.50%	-
YoY %	27.26%	-25.42%	42.49%	-11.37%	-7.75%	-5.06%	-	-
Horiz. %	104.98%	82.49%	110.60%	77.62%	87.58%	94.94%	100.00%	-
Total Cost	986,143	566,246	472,768	561,090	568,689	573,066	409,615	15.76%
YoY %	74.15%	19.77%	-15.74%	-1.34%	-0.76%	39.90%	-	-
Horiz. %	240.75%	138.24%	115.42%	136.98%	138.84%	139.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,519	687,855	655,716	607,069	578,561	573,840	0	-
YoY %	14.63%	4.90%	8.01%	4.93%	0.82%	0.00%	-	-
Horiz. %	137.41%	119.87%	114.27%	105.79%	100.82%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Dividend
Div	48,600	26,444	12,597	18,646	11,203	18,696	11,006	28.07%
YoY %	83.78%	109.92%	-32.44%	66.44%	-40.08%	69.87%	-	-
Horiz. %	441.58%	240.27%	114.46%	169.42%	101.79%	169.87%	100.00%	-
Div Payout %	42.88%	41.31%	59.56%	46.51%	23.65%	39.75%	40.87%	-
YoY %	3.80%	-30.64%	28.06%	96.66%	-40.50%	-2.74%	-	-
Horiz. %	104.92%	101.08%	145.73%	113.80%	57.87%	97.26%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Equity
Net Worth	788,519	687,855	655,716	607,069	578,561	573,840	0	-
YoY %	14.63%	4.90%	8.01%	4.93%	0.82%	0.00%	-	-
Horiz. %	137.41%	119.87%	114.27%	105.79%	100.82%	100.00%	-	-
NOSH	821,374	805,237	751,006	750,671	747,857	740,600	613,942	4.96%
YoY %	2.00%	7.22%	0.04%	0.38%	0.98%	20.63%	-	-
Horiz. %	133.79%	131.16%	122.33%	122.27%	121.81%	120.63%	100.00%	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Ratio Analysis
NP Margin	10.31%	10.16%	4.28%	6.67%	7.69%	7.24%	6.07%	-
YoY %	1.48%	137.38%	-35.83%	-13.26%	6.22%	19.28%	-	-
Horiz. %	169.85%	167.38%	70.51%	109.88%	126.69%	119.28%	100.00%	-
ROE	14.37%	9.31%	3.23%	6.60%	8.19%	8.20%	0.00%	-
YoY %	54.35%	188.24%	-51.06%	-19.41%	-0.12%	0.00%	-	-
Horiz. %	175.24%	113.54%	39.39%	80.49%	99.88%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Per Share
RPS	133.86	82.46	66.29	80.21	83.06	78.59	71.03	11.13%
YoY %	62.33%	24.39%	-17.35%	-3.43%	5.69%	10.64%	-	-
Horiz. %	188.46%	116.09%	93.33%	112.92%	116.94%	110.64%	100.00%	-
EPS	13.80	8.38	2.84	5.35	6.39	5.98	4.39	21.02%
YoY %	64.68%	195.07%	-46.92%	-16.28%	6.86%	36.22%	-	-
Horiz. %	314.35%	190.89%	64.69%	121.87%	145.56%	136.22%	100.00%	-
DPS	5.92	3.46	1.69	2.50	1.51	2.38	1.80	21.93%
YoY %	71.10%	104.73%	-32.40%	65.56%	-36.55%	32.22%	-	-
Horiz. %	328.89%	192.22%	93.89%	138.89%	83.89%	132.22%	100.00%	-
NAPS	0.96	0.90	0.88	0.81	0.78	0.73	0.00	-
YoY %	6.67%	2.27%	8.64%	3.85%	6.85%	0.00%	-	-
Horiz. %	131.51%	123.29%	120.55%	110.96%	106.85%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 750,671
RPS	128.61	73.72	57.77	70.32	72.06	72.27	51.01	16.65%
YoY %	74.46%	27.61%	-17.85%	-2.41%	-0.29%	41.68%	-	-
Horiz. %	252.13%	144.52%	113.25%	137.86%	141.27%	141.68%	100.00%	-
EPS	13.26	7.49	2.47	4.69	5.54	5.50	3.15	27.05%
YoY %	77.04%	203.24%	-47.33%	-15.34%	0.73%	74.60%	-	-
Horiz. %	420.95%	237.78%	78.41%	148.89%	175.87%	174.60%	100.00%	-
DPS	5.68	3.09	1.47	2.18	1.31	2.19	1.29	28.01%
YoY %	83.82%	110.20%	-32.57%	66.41%	-40.18%	69.77%	-	-
Horiz. %	440.31%	239.53%	113.95%	168.99%	101.55%	169.77%	100.00%	-
NAPS	0.9223	0.8046	0.767	0.7101	0.6768	0.6712	0.00	-
YoY %	14.63%	4.90%	8.01%	4.92%	0.83%	0.00%	-	-
Horiz. %	137.41%	119.87%	114.27%	105.80%	100.83%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	-
Price	0.72	0.525	0.39	0.48	0.445	0.635	0.525	-
P/RPS	0.54	0.64	0.59	0.60	0.54	0.81	0.74	-5.11%
YoY %	-15.62%	8.47%	-1.67%	11.11%	-33.33%	9.46%	-	-
Horiz. %	72.97%	86.49%	79.73%	81.08%	72.97%	109.46%	100.00%	-
P/EPS	5.22	6.27	13.74	8.97	6.97	10.61	11.97	-12.91%
YoY %	-16.75%	-54.37%	53.18%	28.69%	-34.31%	-11.36%	-	-
Horiz. %	43.61%	52.38%	114.79%	74.94%	58.23%	88.64%	100.00%	-
EY	19.16	15.95	7.28	11.14	14.35	9.42	8.36	14.81%
YoY %	20.13%	119.09%	-34.65%	-22.37%	52.34%	12.68%	-	-
Horiz. %	229.19%	190.79%	87.08%	133.25%	171.65%	112.68%	100.00%	-
DY	8.22	6.59	4.33	5.21	3.39	3.75	3.43	15.67%
YoY %	24.73%	52.19%	-16.89%	53.69%	-9.60%	9.33%	-	-
Horiz. %	239.65%	192.13%	126.24%	151.90%	98.83%	109.33%	100.00%	-
P/NAPS	0.75	0.58	0.44	0.59	0.57	0.87	0.00	-
YoY %	29.31%	31.82%	-25.42%	3.51%	-34.48%	0.00%	-	-
Horiz. %	86.21%	66.67%	50.57%	67.82%	65.52%	100.00%	-	-

	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	12/01/17	-
Price	0.78	0.595	0.465	0.495	0.45	0.635	0.465	-
P/RPS	0.58	0.72	0.70	0.62	0.54	0.81	0.65	-1.88%
YoY %	-19.44%	2.86%	12.90%	14.81%	-33.33%	24.62%	-	-
Horiz. %	89.23%	110.77%	107.69%	95.38%	83.08%	124.62%	100.00%	-
P/EPS	5.65	7.10	16.38	9.25	7.04	10.61	10.60	-9.95%
YoY %	-20.42%	-56.65%	77.08%	31.39%	-33.65%	0.09%	-	-
Horiz. %	53.30%	66.98%	154.53%	87.26%	66.42%	100.09%	100.00%	-
EY	17.69	14.08	6.10	10.81	14.20	9.42	9.43	11.04%
YoY %	25.64%	130.82%	-43.57%	-23.87%	50.74%	-0.11%	-	-
Horiz. %	187.59%	149.31%	64.69%	114.63%	150.58%	99.89%	100.00%	-
DY	7.59	5.82	3.63	5.05	3.36	3.75	3.87	11.87%
YoY %	30.41%	60.33%	-28.12%	50.30%	-10.40%	-3.10%	-	-
Horiz. %	196.12%	150.39%	93.80%	130.49%	86.82%	96.90%	100.00%	-
P/NAPS	0.81	0.66	0.53	0.61	0.58	0.87	0.00	-
YoY %	22.73%	24.53%	-13.11%	5.17%	-33.33%	0.00%	-	-
Horiz. %	93.10%	75.86%	60.92%	70.11%	66.67%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos