[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2021 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 11.18%
YoY- 265.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 1,081,324 1,082,704 753,196 659,102 569,980 594,000 485,943 70.19%
PBT 155,804 145,816 97,686 87,029 77,798 74,560 36,280 163.50%
Tax -41,002 -40,200 -25,561 -19,218 -16,808 -13,800 -9,210 169.88%
NP 114,802 105,616 72,125 67,810 60,990 60,760 27,070 161.31%
-
NP to SH 114,802 105,616 72,125 67,810 60,990 60,760 27,070 161.31%
-
Tax Rate 26.32% 27.57% 26.17% 22.08% 21.60% 18.51% 25.39% -
Total Cost 966,522 977,088 681,071 591,292 508,990 533,240 458,873 64.09%
-
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 49,242 49,249 31,086 25,476 22,725 15,084 17,147 101.64%
Div Payout % 42.89% 46.63% 43.10% 37.57% 37.26% 24.83% 63.35% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
NOSH 839,710 837,974 835,739 805,237 782,294 763,504 751,148 7.69%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 10.62% 9.75% 9.58% 10.29% 10.70% 10.23% 5.57% -
ROE 14.88% 13.84% 10.31% 9.86% 8.85% 8.85% 4.03% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 131.75 131.91 96.92 86.24 75.24 78.76 65.18 59.66%
EPS 13.98 12.88 9.28 8.87 8.06 8.04 3.63 145.09%
DPS 6.00 6.00 4.00 3.33 3.00 2.00 2.30 89.17%
NAPS 0.94 0.93 0.90 0.90 0.91 0.91 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 805,237
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 126.50 126.66 88.11 77.10 66.68 69.49 56.85 70.19%
EPS 13.43 12.36 8.44 7.93 7.13 7.11 3.17 161.13%
DPS 5.76 5.76 3.64 2.98 2.66 1.76 2.01 101.36%
NAPS 0.9025 0.893 0.8182 0.8047 0.8064 0.8029 0.7849 9.72%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.665 0.665 0.615 0.525 0.535 0.49 0.455 -
P/RPS 0.50 0.50 0.63 0.61 0.71 0.62 0.70 -20.04%
P/EPS 4.75 5.17 6.63 5.92 6.64 6.08 12.53 -47.52%
EY 21.03 19.35 15.09 16.90 15.05 16.44 7.98 90.45%
DY 9.02 9.02 6.50 6.35 5.61 4.08 5.05 47.05%
P/NAPS 0.71 0.72 0.68 0.58 0.59 0.54 0.51 24.60%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 -
Price 0.63 0.61 0.745 0.595 0.615 0.505 0.57 -
P/RPS 0.48 0.46 0.77 0.69 0.82 0.64 0.87 -32.65%
P/EPS 4.50 4.74 8.03 6.71 7.64 6.27 15.70 -56.42%
EY 22.20 21.09 12.46 14.91 13.09 15.95 6.37 129.34%
DY 9.52 9.84 5.37 5.60 4.88 3.96 4.04 76.80%
P/NAPS 0.67 0.66 0.83 0.66 0.68 0.55 0.63 4.17%

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