[PANTECH] YoY TTM Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 9.59%
YoY- 131.11%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 992,835 1,008,867 553,960 526,391 575,825 632,533 560,255 10.00%
PBT 151,369 136,689 66,283 32,049 51,627 60,120 55,266 18.27%
Tax -38,611 -37,658 -13,888 -9,378 -10,616 -13,880 -14,472 17.76%
NP 112,758 99,031 52,395 22,671 41,011 46,240 40,794 18.45%
-
NP to SH 112,758 99,031 52,395 22,671 41,011 46,244 43,369 17.25%
-
Tax Rate 25.51% 27.55% 20.95% 29.26% 20.56% 23.09% 26.19% -
Total Cost 880,077 909,836 501,565 503,720 534,814 586,293 519,461 9.18%
-
Net Worth 834,819 771,470 689,333 654,819 599,404 571,748 539,511 7.54%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 49,429 43,923 22,527 12,619 18,682 11,350 16,607 19.92%
Div Payout % 43.84% 44.35% 43.00% 55.66% 45.55% 24.55% 38.29% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 834,819 771,470 689,333 654,819 599,404 571,748 539,511 7.54%
NOSH 848,654 839,710 782,294 751,006 750,671 747,857 739,056 2.33%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 11.36% 9.82% 9.46% 4.31% 7.12% 7.31% 7.28% -
ROE 13.51% 12.84% 7.60% 3.46% 6.84% 8.09% 8.04% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 120.12 122.93 73.13 70.74 76.85 85.19 75.81 7.96%
EPS 13.64 12.07 6.92 3.05 5.47 6.23 5.87 15.08%
DPS 6.00 5.35 3.00 1.69 2.51 1.53 2.25 17.75%
NAPS 1.01 0.94 0.91 0.88 0.80 0.77 0.73 5.55%
Adjusted Per Share Value based on latest NOSH - 782,294
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 116.49 118.37 64.99 61.76 67.56 74.21 65.73 10.00%
EPS 13.23 11.62 6.15 2.66 4.81 5.43 5.09 17.24%
DPS 5.80 5.15 2.64 1.48 2.19 1.33 1.95 19.91%
NAPS 0.9795 0.9051 0.8088 0.7683 0.7033 0.6708 0.633 7.54%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.845 0.665 0.535 0.365 0.50 0.46 0.63 -
P/RPS 0.70 0.54 0.73 0.52 0.65 0.54 0.83 -2.79%
P/EPS 6.19 5.51 7.73 11.98 9.13 7.39 10.74 -8.77%
EY 16.14 18.15 12.93 8.35 10.95 13.54 9.31 9.59%
DY 7.10 8.05 5.61 4.63 5.02 3.32 3.57 12.13%
P/NAPS 0.84 0.71 0.59 0.41 0.63 0.60 0.86 -0.39%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 19/10/23 18/10/22 21/10/21 20/10/20 23/10/19 24/10/18 24/10/17 -
Price 0.88 0.63 0.615 0.43 0.515 0.47 0.71 -
P/RPS 0.73 0.51 0.84 0.61 0.67 0.55 0.94 -4.12%
P/EPS 6.45 5.22 8.89 14.11 9.41 7.55 12.10 -9.95%
EY 15.50 19.15 11.25 7.09 10.63 13.25 8.27 11.03%
DY 6.82 8.49 4.88 3.93 4.87 3.25 3.17 13.61%
P/NAPS 0.87 0.67 0.68 0.49 0.64 0.61 0.97 -1.79%

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