[PANTECH] YoY TTM Result on 30-Nov-2020 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

21-Jan-2021

Admission Sponsor

Sponsor

Financial Year

28-Feb-2021

Quarter

30-Nov-2020 [#3]

Profit Trend

QoQ- -6.71%

YoY- -47.24%

Quarter Report

Pantech 3Q 30Nov2020_Final Interim.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
TTM Result
Revenue	914,331	1,099,473	630,257	493,918	601,180	616,070	617,796	6.74%
YoY %	-16.84%	74.45%	27.60%	-17.84%	-2.42%	-0.28%	-	-
Horiz. %	148.00%	177.97%	102.02%	79.95%	97.31%	99.72%	100.00%	-
PBT	131,873	157,010	81,923	29,919	50,472	61,706	59,768	14.09%
YoY %	-16.01%	91.66%	173.82%	-40.72%	-18.21%	3.24%	-	-
Horiz. %	220.64%	262.70%	137.07%	50.06%	84.45%	103.24%	100.00%	-
Tax	-32,626	-43,680	-17,912	-8,769	-10,382	-14,325	-15,038	13.77%
YoY %	25.31%	-143.86%	-104.27%	15.54%	27.53%	4.74%	-	-
Horiz. %	216.96%	290.46%	119.11%	58.31%	69.04%	95.26%	100.00%	-
NP	99,247	113,330	64,011	21,150	40,090	47,381	44,730	14.19%
YoY %	-12.43%	77.05%	202.65%	-47.24%	-15.39%	5.93%	-	-
Horiz. %	221.88%	253.36%	143.11%	47.28%	89.63%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,247	113,330	64,011	21,150	40,090	47,381	47,036	13.24%
YoY %	-12.43%	77.05%	202.65%	-47.24%	-15.39%	0.73%	-	-
Horiz. %	211.00%	240.94%	136.09%	44.97%	85.23%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	27.82%	21.86%	29.31%	20.57%	23.21%	25.16%	-
YoY %	-11.07%	27.26%	-25.42%	42.49%	-11.37%	-7.75%	-	-
Horiz. %	98.33%	110.57%	86.88%	116.49%	81.76%	92.25%	100.00%	-
Total Cost	815,084	986,143	566,246	472,768	561,090	568,689	573,066	6.04%
YoY %	-17.35%	74.15%	19.77%	-15.74%	-1.34%	-0.76%	-	-
Horiz. %	142.23%	172.08%	98.81%	82.50%	97.91%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,401	788,519	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.09%	14.63%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.41%	119.87%	114.27%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	49,526	48,600	26,444	12,597	18,646	11,203	18,696	17.62%
YoY %	1.91%	83.78%	109.92%	-32.44%	66.44%	-40.08%	-	-
Horiz. %	264.90%	259.95%	141.44%	67.38%	99.73%	59.92%	100.00%	-
Div Payout %	49.90%	42.88%	41.31%	59.56%	46.51%	23.65%	39.75%	-
YoY %	16.37%	3.80%	-30.64%	28.06%	96.66%	-40.50%	-	-
Horiz. %	125.53%	107.87%	103.92%	149.84%	117.01%	59.50%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	844,401	788,519	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.09%	14.63%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.41%	119.87%	114.27%	105.79%	100.82%	100.00%	-
NOSH	850,681	821,374	805,237	751,006	750,671	747,857	740,600	2.33%
YoY %	3.57%	2.00%	7.22%	0.04%	0.38%	0.98%	-	-
Horiz. %	114.86%	110.91%	108.73%	101.41%	101.36%	100.98%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	10.85%	10.31%	10.16%	4.28%	6.67%	7.69%	7.24%	-
YoY %	5.24%	1.48%	137.38%	-35.83%	-13.26%	6.22%	-	-
Horiz. %	149.86%	142.40%	140.33%	59.12%	92.13%	106.22%	100.00%	-
ROE	11.75%	14.37%	9.31%	3.23%	6.60%	8.19%	8.20%	-
YoY %	-18.23%	54.35%	188.24%	-51.06%	-19.41%	-0.12%	-	-
Horiz. %	143.29%	175.24%	113.54%	39.39%	80.49%	99.88%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	110.45	133.86	82.46	66.29	80.21	83.06	78.59	5.83%
YoY %	-17.49%	62.33%	24.39%	-17.35%	-3.43%	5.69%	-	-
Horiz. %	140.54%	170.33%	104.92%	84.35%	102.06%	105.69%	100.00%	-
EPS	11.99	13.80	8.38	2.84	5.35	6.39	5.98	12.28%
YoY %	-13.12%	64.68%	195.07%	-46.92%	-16.28%	6.86%	-	-
Horiz. %	200.50%	230.77%	140.13%	47.49%	89.46%	106.86%	100.00%	-
DPS	6.00	5.92	3.46	1.69	2.50	1.51	2.38	16.65%
YoY %	1.35%	71.10%	104.73%	-32.40%	65.56%	-36.55%	-	-
Horiz. %	252.10%	248.74%	145.38%	71.01%	105.04%	63.45%	100.00%	-
NAPS	1.02	0.96	0.90	0.88	0.81	0.78	0.73	5.73%
YoY %	6.25%	6.67%	2.27%	8.64%	3.85%	6.85%	-	-
Horiz. %	139.73%	131.51%	123.29%	120.55%	110.96%	106.85%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,006
RPS	107.27	129.00	73.95	57.95	70.53	72.28	72.48	6.74%
YoY %	-16.84%	74.44%	27.61%	-17.84%	-2.42%	-0.28%	-	-
Horiz. %	148.00%	177.98%	102.03%	79.95%	97.31%	99.72%	100.00%	-
EPS	11.64	13.30	7.51	2.48	4.70	5.56	5.52	13.23%
YoY %	-12.48%	77.10%	202.82%	-47.23%	-15.47%	0.72%	-	-
Horiz. %	210.87%	240.94%	136.05%	44.93%	85.14%	100.72%	100.00%	-
DPS	5.81	5.70	3.10	1.48	2.19	1.31	2.19	17.64%
YoY %	1.93%	83.87%	109.46%	-32.42%	67.18%	-40.18%	-	-
Horiz. %	265.30%	260.27%	141.55%	67.58%	100.00%	59.82%	100.00%	-
NAPS	0.9907	0.9251	0.807	0.7693	0.7123	0.6788	0.6733	6.64%
YoY %	7.09%	14.63%	4.90%	8.00%	4.94%	0.82%	-	-
Horiz. %	147.14%	137.40%	119.86%	114.26%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.86	0.72	0.525	0.39	0.48	0.445	0.635	-
P/RPS	0.78	0.54	0.64	0.59	0.60	0.54	0.81	-0.62%
YoY %	44.44%	-15.62%	8.47%	-1.67%	11.11%	-33.33%	-	-
Horiz. %	96.30%	66.67%	79.01%	72.84%	74.07%	66.67%	100.00%	-
P/EPS	7.17	5.22	6.27	13.74	8.97	6.97	10.61	-6.31%
YoY %	37.36%	-16.75%	-54.37%	53.18%	28.69%	-34.31%	-	-
Horiz. %	67.58%	49.20%	59.10%	129.50%	84.54%	65.69%	100.00%	-
EY	13.94	19.16	15.95	7.28	11.14	14.35	9.42	6.74%
YoY %	-27.24%	20.13%	119.09%	-34.65%	-22.37%	52.34%	-	-
Horiz. %	147.98%	203.40%	169.32%	77.28%	118.26%	152.34%	100.00%	-
DY	6.98	8.22	6.59	4.33	5.21	3.39	3.75	10.90%
YoY %	-15.09%	24.73%	52.19%	-16.89%	53.69%	-9.60%	-	-
Horiz. %	186.13%	219.20%	175.73%	115.47%	138.93%	90.40%	100.00%	-
P/NAPS	0.84	0.75	0.58	0.44	0.59	0.57	0.87	-0.58%
YoY %	12.00%	29.31%	31.82%	-25.42%	3.51%	-34.48%	-	-
Horiz. %	96.55%	86.21%	66.67%	50.57%	67.82%	65.52%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	-
Price	0.90	0.78	0.595	0.465	0.495	0.45	0.635	-
P/RPS	0.81	0.58	0.72	0.70	0.62	0.54	0.81	0.00%
YoY %	39.66%	-19.44%	2.86%	12.90%	14.81%	-33.33%	-	-
Horiz. %	100.00%	71.60%	88.89%	86.42%	76.54%	66.67%	100.00%	-
P/EPS	7.51	5.65	7.10	16.38	9.25	7.04	10.61	-5.59%
YoY %	32.92%	-20.42%	-56.65%	77.08%	31.39%	-33.65%	-	-
Horiz. %	70.78%	53.25%	66.92%	154.38%	87.18%	66.35%	100.00%	-
EY	13.32	17.69	14.08	6.10	10.81	14.20	9.42	5.94%
YoY %	-24.70%	25.64%	130.82%	-43.57%	-23.87%	50.74%	-	-
Horiz. %	141.40%	187.79%	149.47%	64.76%	114.76%	150.74%	100.00%	-
DY	6.67	7.59	5.82	3.63	5.05	3.36	3.75	10.06%
YoY %	-12.12%	30.41%	60.33%	-28.12%	50.30%	-10.40%	-	-
Horiz. %	177.87%	202.40%	155.20%	96.80%	134.67%	89.60%	100.00%	-
P/NAPS	0.88	0.81	0.66	0.53	0.61	0.58	0.87	0.19%
YoY %	8.64%	22.73%	24.53%	-13.11%	5.17%	-33.33%	-	-
Horiz. %	101.15%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

5 Mins

SELL

2024-05-16 16:35:00

EMA 5

5 Mins

BUY

2024-05-16 15:30:00

ADX

30 Mins

SELL

2024-05-16 14:30:00

EMA 5

30 Mins

SELL

2024-05-16 12:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

718

HARTA

HARTALEGA HOLDINGS BHD

566

MPI

MALAYSIAN PACIFIC INDUSTRIES

448

HLIND

HONG LEONG INDUSTRIES BHD

444

YTLPOWR

YTL POWER INTERNATIONAL BHD

425

PTRANS

PERAK TRANSIT BERHAD

418

MYEG

MY E.G. SERVICES BHD

395

MBSB

MALAYSIA BUILDING SOCIETY BHD

366

SNS

SNS NETWORK TECHNOLOGY BERHAD

308

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More