[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2022 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 6.36%
YoY- 166.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 1,120,806 1,081,324 1,082,704 753,196 659,102 569,980 594,000 52.63%
PBT 166,128 155,804 145,816 97,686 87,029 77,798 74,560 70.50%
Tax -43,377 -41,002 -40,200 -25,561 -19,218 -16,808 -13,800 114.42%
NP 122,750 114,802 105,616 72,125 67,810 60,990 60,760 59.74%
-
NP to SH 122,750 114,802 105,616 72,125 67,810 60,990 60,760 59.74%
-
Tax Rate 26.11% 26.32% 27.57% 26.17% 22.08% 21.60% 18.51% -
Total Cost 998,056 966,522 977,088 681,071 591,292 508,990 533,240 51.81%
-
Net Worth 788,407 771,470 763,363 699,437 687,855 689,333 686,338 9.67%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 49,275 49,242 49,249 31,086 25,476 22,725 15,084 120.00%
Div Payout % 40.14% 42.89% 46.63% 43.10% 37.57% 37.26% 24.83% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 788,407 771,470 763,363 699,437 687,855 689,333 686,338 9.67%
NOSH 821,257 839,710 837,974 835,739 805,237 782,294 763,504 4.97%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 10.95% 10.62% 9.75% 9.58% 10.29% 10.70% 10.23% -
ROE 15.57% 14.88% 13.84% 10.31% 9.86% 8.85% 8.85% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 136.47 131.75 131.91 96.92 86.24 75.24 78.76 44.21%
EPS 14.95 13.98 12.88 9.28 8.87 8.06 8.04 51.15%
DPS 6.00 6.00 6.00 4.00 3.33 3.00 2.00 107.86%
NAPS 0.96 0.94 0.93 0.90 0.90 0.91 0.91 3.62%
Adjusted Per Share Value based on latest NOSH - 835,739
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 131.10 126.49 126.65 88.10 77.10 66.67 69.48 52.63%
EPS 14.36 13.43 12.35 8.44 7.93 7.13 7.11 59.71%
DPS 5.76 5.76 5.76 3.64 2.98 2.66 1.76 120.27%
NAPS 0.9222 0.9024 0.8929 0.8181 0.8046 0.8063 0.8028 9.67%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.72 0.665 0.665 0.615 0.525 0.535 0.49 -
P/RPS 0.53 0.50 0.50 0.63 0.61 0.71 0.62 -9.91%
P/EPS 4.82 4.75 5.17 6.63 5.92 6.64 6.08 -14.33%
EY 20.76 21.03 19.35 15.09 16.90 15.05 16.44 16.81%
DY 8.33 9.02 9.02 6.50 6.35 5.61 4.08 60.86%
P/NAPS 0.75 0.71 0.72 0.68 0.58 0.59 0.54 24.45%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 -
Price 0.78 0.63 0.61 0.745 0.595 0.615 0.505 -
P/RPS 0.57 0.48 0.46 0.77 0.69 0.82 0.64 -7.42%
P/EPS 5.22 4.50 4.74 8.03 6.71 7.64 6.27 -11.49%
EY 19.16 22.20 21.09 12.46 14.91 13.09 15.95 12.99%
DY 7.69 9.52 9.84 5.37 5.60 4.88 3.96 55.58%
P/NAPS 0.81 0.67 0.66 0.83 0.66 0.68 0.55 29.41%

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