[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2020 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 79.46%
YoY- -51.38%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 569,980 594,000 485,943 466,684 433,946 322,652 602,472 -3.61%
PBT 77,798 74,560 36,280 26,172 17,792 -18,504 46,738 40.32%
Tax -16,808 -13,800 -9,210 -7,616 -7,452 -3,700 -10,882 33.51%
NP 60,990 60,760 27,070 18,556 10,340 -22,204 35,856 42.35%
-
NP to SH 60,990 60,760 27,070 18,556 10,340 -22,204 35,856 42.35%
-
Tax Rate 21.60% 18.51% 25.39% 29.10% 41.88% - 23.28% -
Total Cost 508,990 533,240 458,873 448,128 423,606 344,856 566,616 -6.88%
-
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 22,725 15,084 17,147 12,915 11,905 8,915 14,164 36.93%
Div Payout % 37.26% 24.83% 63.35% 69.60% 115.14% 0.00% 39.50% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
NOSH 782,294 763,504 751,148 751,006 751,006 751,006 750,998 2.75%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 10.70% 10.23% 5.57% 3.98% 2.38% -6.88% 5.95% -
ROE 8.85% 8.85% 4.03% 2.83% 1.58% -3.44% 5.44% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 75.24 78.76 65.18 62.63 58.32 43.43 80.39 -4.30%
EPS 8.06 8.04 3.63 2.49 1.38 -3.00 4.78 41.53%
DPS 3.00 2.00 2.30 1.73 1.60 1.20 1.89 35.95%
NAPS 0.91 0.91 0.90 0.88 0.88 0.87 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 751,006
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 66.68 69.49 56.85 54.59 50.76 37.74 70.48 -3.61%
EPS 7.13 7.11 3.17 2.17 1.21 -2.60 4.19 42.39%
DPS 2.66 1.76 2.01 1.51 1.39 1.04 1.66 36.81%
NAPS 0.8064 0.8029 0.7849 0.7671 0.766 0.7562 0.7715 2.98%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.535 0.49 0.455 0.39 0.365 0.375 0.47 -
P/RPS 0.71 0.62 0.70 0.62 0.63 0.86 0.58 14.39%
P/EPS 6.64 6.08 12.53 15.66 26.27 -12.55 9.82 -22.90%
EY 15.05 16.44 7.98 6.39 3.81 -7.97 10.18 29.68%
DY 5.61 4.08 5.05 4.44 4.38 3.20 4.02 24.80%
P/NAPS 0.59 0.54 0.51 0.44 0.41 0.43 0.53 7.39%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 -
Price 0.615 0.505 0.57 0.465 0.43 0.37 0.385 -
P/RPS 0.82 0.64 0.87 0.74 0.74 0.85 0.48 42.76%
P/EPS 7.64 6.27 15.70 18.67 30.94 -12.38 8.05 -3.41%
EY 13.09 15.95 6.37 5.36 3.23 -8.08 12.43 3.49%
DY 4.88 3.96 4.04 3.73 3.72 3.24 4.91 -0.40%
P/NAPS 0.68 0.55 0.63 0.53 0.49 0.43 0.44 33.56%

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