[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
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 1,099,473 630,257 493,918 601,180 616,070 617,796 436,071 16.65%
PBT 157,010 81,923 29,919 50,472 61,706 59,768 35,993 27.81%
Tax -43,680 -17,912 -8,769 -10,382 -14,325 -15,038 -9,537 28.85%
NP 113,330 64,011 21,150 40,090 47,381 44,730 26,456 27.42%
-
NP to SH 113,330 64,011 21,150 40,090 47,381 47,036 26,933 27.04%
-
Tax Rate 27.82% 21.86% 29.31% 20.57% 23.21% 25.16% 26.50% -
Total Cost 986,143 566,246 472,768 561,090 568,689 573,066 409,615 15.76%
-
Net Worth 788,519 687,855 655,716 607,069 578,561 573,840 0 -
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div 48,600 26,444 12,597 18,646 11,203 18,696 11,006 28.07%
Div Payout % 42.88% 41.31% 59.56% 46.51% 23.65% 39.75% 40.87% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 788,519 687,855 655,716 607,069 578,561 573,840 0 -
NOSH 821,374 805,237 751,006 750,671 747,857 740,600 613,942 4.96%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 10.31% 10.16% 4.28% 6.67% 7.69% 7.24% 6.07% -
ROE 14.37% 9.31% 3.23% 6.60% 8.19% 8.20% 0.00% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 133.86 82.46 66.29 80.21 83.06 78.59 71.03 11.13%
EPS 13.80 8.38 2.84 5.35 6.39 5.98 4.39 21.02%
DPS 5.92 3.46 1.69 2.50 1.51 2.38 1.80 21.93%
NAPS 0.96 0.90 0.88 0.81 0.78 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,671
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 128.99 73.94 57.95 70.53 72.28 72.48 51.16 16.65%
EPS 13.30 7.51 2.48 4.70 5.56 5.52 3.16 27.05%
DPS 5.70 3.10 1.48 2.19 1.31 2.19 1.29 28.08%
NAPS 0.9251 0.807 0.7693 0.7122 0.6788 0.6732 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
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%
P/EPS 5.22 6.27 13.74 8.97 6.97 10.61 11.97 -12.91%
EY 19.16 15.95 7.28 11.14 14.35 9.42 8.36 14.81%
DY 8.22 6.59 4.33 5.21 3.39 3.75 3.43 15.67%
P/NAPS 0.75 0.58 0.44 0.59 0.57 0.87 0.00 -
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
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%
P/EPS 5.65 7.10 16.38 9.25 7.04 10.61 10.60 -9.95%
EY 17.69 14.08 6.10 10.81 14.20 9.42 9.43 11.04%
DY 7.59 5.82 3.63 5.05 3.36 3.75 3.87 11.87%
P/NAPS 0.81 0.66 0.53 0.61 0.58 0.87 0.00 -

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
Post a Comment