[PANTECH] YoY TTM 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- 76.62%
YoY- 149.93%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 1,012,437 875,371 553,780 538,112 575,855 641,571 506,965 12.21%
PBT 155,584 115,500 59,546 27,826 57,248 59,652 47,395 21.89%
Tax -40,248 -32,161 -11,735 -8,696 -12,551 -13,267 -12,580 21.37%
NP 115,336 83,339 47,811 19,130 44,697 46,385 34,815 22.08%
-
NP to SH 115,336 83,339 47,811 19,130 44,697 47,129 36,754 20.98%
-
Tax Rate 25.87% 27.85% 19.71% 31.25% 21.92% 22.24% 26.54% -
Total Cost 897,101 792,032 505,969 518,982 531,158 595,186 472,150 11.28%
-
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 49,342 39,187 18,672 12,645 18,648 11,333 15,969 20.67%
Div Payout % 42.78% 47.02% 39.06% 66.10% 41.72% 24.05% 43.45% -
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 11.39% 9.52% 8.63% 3.56% 7.76% 7.23% 6.87% -
ROE 13.83% 10.92% 6.97% 2.96% 7.46% 8.35% 6.81% -
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 122.60 106.65 73.42 72.43 76.91 86.34 68.62 10.15%
EPS 13.97 10.15 6.34 2.57 5.97 6.34 4.97 18.78%
DPS 6.00 4.77 2.50 1.69 2.51 1.53 2.16 18.55%
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 118.79 102.70 64.97 63.13 67.56 75.27 59.48 12.21%
EPS 13.53 9.78 5.61 2.24 5.24 5.53 4.31 20.99%
DPS 5.79 4.60 2.19 1.48 2.19 1.33 1.87 20.71%
NAPS 0.9786 0.8956 0.8053 0.7584 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 0.60 0.62 0.67 0.52 0.68 0.70 0.80 -4.67%
P/EPS 5.30 6.55 7.73 14.56 8.71 9.54 11.06 -11.53%
EY 18.87 15.27 12.94 6.87 11.48 10.48 9.05 13.02%
DY 8.11 7.18 5.10 4.51 4.83 2.52 3.93 12.82%
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 0.64 0.57 0.69 0.51 0.64 0.70 0.93 -6.03%
P/EPS 5.62 6.01 7.97 14.37 8.21 9.54 12.76 -12.76%
EY 17.79 16.64 12.55 6.96 12.18 10.48 7.83 14.65%
DY 7.64 7.83 4.95 4.57 5.12 2.52 3.40 14.43%
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