[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2022 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 8.7%
YoY- 88.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 979,072 1,038,345 1,120,806 1,081,324 1,082,704 753,196 659,102 30.22%
PBT 145,004 155,788 166,128 155,804 145,816 97,686 87,029 40.58%
Tax -37,068 -41,031 -43,377 -41,002 -40,200 -25,561 -19,218 55.01%
NP 107,936 114,757 122,750 114,802 105,616 72,125 67,810 36.36%
-
NP to SH 107,936 114,757 122,750 114,802 105,616 72,125 67,810 36.36%
-
Tax Rate 25.56% 26.34% 26.11% 26.32% 27.57% 26.17% 22.08% -
Total Cost 871,136 923,588 998,056 966,522 977,088 681,071 591,292 29.50%
-
Net Worth 834,051 796,952 788,407 771,470 763,363 699,437 687,855 13.72%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 49,547 49,296 49,275 49,242 49,249 31,086 25,476 55.87%
Div Payout % 45.90% 42.96% 40.14% 42.89% 46.63% 43.10% 37.57% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 834,051 796,952 788,407 771,470 763,363 699,437 687,855 13.72%
NOSH 845,102 843,156 821,257 839,710 837,974 835,739 805,237 3.27%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 11.02% 11.05% 10.95% 10.62% 9.75% 9.58% 10.29% -
ROE 12.94% 14.40% 15.57% 14.88% 13.84% 10.31% 9.86% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 118.56 126.38 136.47 131.75 131.91 96.92 86.24 23.66%
EPS 13.08 13.97 14.95 13.98 12.88 9.28 8.87 29.58%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 3.33 48.12%
NAPS 1.01 0.97 0.96 0.94 0.93 0.90 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 839,710
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 114.54 121.47 131.12 126.50 126.66 88.11 77.11 30.21%
EPS 12.63 13.42 14.36 13.43 12.36 8.44 7.93 36.41%
DPS 5.80 5.77 5.76 5.76 5.76 3.64 2.98 55.94%
NAPS 0.9757 0.9323 0.9223 0.9025 0.893 0.8182 0.8047 13.72%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.74 0.745 0.72 0.665 0.665 0.615 0.525 -
P/RPS 0.62 0.59 0.53 0.50 0.50 0.63 0.61 1.09%
P/EPS 5.66 5.33 4.82 4.75 5.17 6.63 5.92 -2.95%
EY 17.66 18.75 20.76 21.03 19.35 15.09 16.90 2.97%
DY 8.11 8.05 8.33 9.02 9.02 6.50 6.35 17.73%
P/NAPS 0.73 0.77 0.75 0.71 0.72 0.68 0.58 16.58%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 -
Price 0.785 0.765 0.78 0.63 0.61 0.745 0.595 -
P/RPS 0.66 0.61 0.57 0.48 0.46 0.77 0.69 -2.92%
P/EPS 6.01 5.48 5.22 4.50 4.74 8.03 6.71 -7.08%
EY 16.65 18.26 19.16 22.20 21.09 12.46 14.91 7.64%
DY 7.64 7.84 7.69 9.52 9.84 5.37 5.60 23.03%
P/NAPS 0.78 0.79 0.81 0.67 0.66 0.83 0.66 11.79%

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