[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2023 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- -6.51%
YoY- 59.11%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 955,934 990,304 979,072 1,038,345 1,120,806 1,081,324 1,082,704 -7.95%
PBT 134,242 146,968 145,004 155,788 166,128 155,804 145,816 -5.35%
Tax -32,170 -36,162 -37,068 -41,031 -43,377 -41,002 -40,200 -13.79%
NP 102,072 110,806 107,936 114,757 122,750 114,802 105,616 -2.24%
-
NP to SH 102,072 110,806 107,936 114,757 122,750 114,802 105,616 -2.24%
-
Tax Rate 23.96% 24.61% 25.56% 26.34% 26.11% 26.32% 27.57% -
Total Cost 853,862 879,498 871,136 923,588 998,056 966,522 977,088 -8.58%
-
Net Worth 844,401 834,819 834,051 796,952 788,407 771,470 763,363 6.95%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 49,670 49,593 49,547 49,296 49,275 49,242 49,249 0.56%
Div Payout % 48.66% 44.76% 45.90% 42.96% 40.14% 42.89% 46.63% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 844,401 834,819 834,051 796,952 788,407 771,470 763,363 6.95%
NOSH 850,681 848,654 845,102 843,156 821,257 839,710 837,974 1.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 10.68% 11.19% 11.02% 11.05% 10.95% 10.62% 9.75% -
ROE 12.09% 13.27% 12.94% 14.40% 15.57% 14.88% 13.84% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 115.47 119.81 118.56 126.38 136.47 131.75 131.91 -8.48%
EPS 12.33 13.40 13.08 13.97 14.95 13.98 12.88 -2.86%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 1.02 1.01 1.01 0.97 0.96 0.94 0.93 6.34%
Adjusted Per Share Value based on latest NOSH - 843,156
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 111.83 115.85 114.54 121.47 131.12 126.50 126.66 -7.95%
EPS 11.94 12.96 12.63 13.42 14.36 13.43 12.36 -2.27%
DPS 5.81 5.80 5.80 5.77 5.76 5.76 5.76 0.57%
NAPS 0.9878 0.9766 0.9757 0.9323 0.9223 0.9025 0.893 6.95%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.86 0.845 0.74 0.745 0.72 0.665 0.665 -
P/RPS 0.74 0.71 0.62 0.59 0.53 0.50 0.50 29.83%
P/EPS 6.97 6.30 5.66 5.33 4.82 4.75 5.17 22.01%
EY 14.34 15.86 17.66 18.75 20.76 21.03 19.35 -18.09%
DY 6.98 7.10 8.11 8.05 8.33 9.02 9.02 -15.69%
P/NAPS 0.84 0.84 0.73 0.77 0.75 0.71 0.72 10.81%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 -
Price 0.90 0.88 0.785 0.765 0.78 0.63 0.61 -
P/RPS 0.78 0.73 0.66 0.61 0.57 0.48 0.46 42.15%
P/EPS 7.30 6.56 6.01 5.48 5.22 4.50 4.74 33.32%
EY 13.70 15.23 16.65 18.26 19.16 22.20 21.09 -24.97%
DY 6.67 6.82 7.64 7.84 7.69 9.52 9.84 -22.81%
P/NAPS 0.88 0.87 0.78 0.79 0.81 0.67 0.66 21.12%

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