[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2019 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
15-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 3.95%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 322,652 602,472 602,543 611,422 586,110 580,092 609,217 -39.74%
PBT -18,504 46,738 46,023 48,596 47,174 57,144 61,625 -
Tax -3,700 -10,882 -10,021 -10,432 -10,460 -12,444 -13,980 -65.33%
NP -22,204 35,856 36,002 38,164 36,714 44,700 47,645 -
-
NP to SH -22,204 35,856 36,002 38,164 36,714 44,700 47,645 -
-
Tax Rate - 23.28% 21.77% 21.47% 22.17% 21.78% 22.69% -
Total Cost 344,856 566,616 566,541 573,258 549,396 535,392 561,572 -32.19%
-
Net Worth 646,401 659,501 660,036 607,069 599,404 598,982 585,360 8.22%
Dividend
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 8,915 14,164 14,175 14,989 14,985 14,974 14,893 -33.56%
Div Payout % 0.00% 39.50% 39.37% 39.28% 40.82% 33.50% 31.26% -
Equity
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 646,401 659,501 660,036 607,069 599,404 598,982 585,360 8.22%
NOSH 751,006 750,998 750,041 750,671 750,671 750,136 747,857 0.33%
Ratio Analysis
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -6.88% 5.95% 5.98% 6.24% 6.26% 7.71% 7.82% -
ROE -3.44% 5.44% 5.45% 6.29% 6.13% 7.46% 8.14% -
Per Share
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 43.43 80.39 80.33 81.58 78.23 77.48 82.22 -39.86%
EPS -3.00 4.78 4.80 5.09 4.90 5.96 6.43 -
DPS 1.20 1.89 1.89 2.00 2.00 2.00 2.01 -33.70%
NAPS 0.87 0.88 0.88 0.81 0.80 0.80 0.79 7.99%
Adjusted Per Share Value based on latest NOSH - 750,671
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 37.74 70.48 70.49 71.53 68.56 67.86 71.27 -39.74%
EPS -2.60 4.19 4.21 4.46 4.29 5.23 5.57 -
DPS 1.04 1.66 1.66 1.75 1.75 1.75 1.74 -33.64%
NAPS 0.7562 0.7715 0.7721 0.7102 0.7012 0.7007 0.6848 8.22%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.375 0.47 0.47 0.48 0.50 0.52 0.54 -
P/RPS 0.86 0.58 0.59 0.59 0.64 0.67 0.66 23.48%
P/EPS -12.55 9.82 9.79 9.43 10.20 8.71 8.40 -
EY -7.97 10.18 10.21 10.61 9.80 11.48 11.91 -
DY 3.20 4.02 4.02 4.17 4.00 3.85 3.72 -11.30%
P/NAPS 0.43 0.53 0.53 0.59 0.63 0.65 0.68 -30.59%
Price Multiplier on Announcement Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 23/07/20 11/06/20 - 15/01/20 23/10/19 25/07/19 24/04/19 -
Price 0.37 0.385 0.00 0.495 0.515 0.49 0.575 -
P/RPS 0.85 0.48 0.00 0.61 0.66 0.63 0.70 16.73%
P/EPS -12.38 8.05 0.00 9.72 10.51 8.21 8.94 -
EY -8.08 12.43 0.00 10.29 9.51 12.18 11.18 -
DY 3.24 4.91 0.00 4.04 3.88 4.08 3.50 -5.96%
P/NAPS 0.43 0.44 0.00 0.61 0.64 0.61 0.73 -34.41%

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