[PANTECH] QoQ Annualized Quarter Result on 31-May-2021 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 124.46%
YoY- 373.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 753,196 659,102 569,980 594,000 485,943 466,684 433,946 44.57%
PBT 97,686 87,029 77,798 74,560 36,280 26,172 17,792 212.19%
Tax -25,561 -19,218 -16,808 -13,800 -9,210 -7,616 -7,452 127.95%
NP 72,125 67,810 60,990 60,760 27,070 18,556 10,340 266.37%
-
NP to SH 72,125 67,810 60,990 60,760 27,070 18,556 10,340 266.37%
-
Tax Rate 26.17% 22.08% 21.60% 18.51% 25.39% 29.10% 41.88% -
Total Cost 681,071 591,292 508,990 533,240 458,873 448,128 423,606 37.36%
-
Net Worth 699,437 687,855 689,333 686,338 670,992 655,716 654,819 4.50%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 31,086 25,476 22,725 15,084 17,147 12,915 11,905 89.95%
Div Payout % 43.10% 37.57% 37.26% 24.83% 63.35% 69.60% 115.14% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 699,437 687,855 689,333 686,338 670,992 655,716 654,819 4.50%
NOSH 835,739 805,237 782,294 763,504 751,148 751,006 751,006 7.40%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 9.58% 10.29% 10.70% 10.23% 5.57% 3.98% 2.38% -
ROE 10.31% 9.86% 8.85% 8.85% 4.03% 2.83% 1.58% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 96.92 86.24 75.24 78.76 65.18 62.63 58.32 40.43%
EPS 9.28 8.87 8.06 8.04 3.63 2.49 1.38 257.51%
DPS 4.00 3.33 3.00 2.00 2.30 1.73 1.60 84.51%
NAPS 0.90 0.90 0.91 0.91 0.90 0.88 0.88 1.51%
Adjusted Per Share Value based on latest NOSH - 763,504
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 88.11 77.11 66.68 69.49 56.85 54.60 50.77 44.56%
EPS 8.44 7.93 7.13 7.11 3.17 2.17 1.21 266.36%
DPS 3.64 2.98 2.66 1.76 2.01 1.51 1.39 90.32%
NAPS 0.8182 0.8047 0.8064 0.8029 0.785 0.7671 0.766 4.50%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.615 0.525 0.535 0.49 0.455 0.39 0.365 -
P/RPS 0.63 0.61 0.71 0.62 0.70 0.62 0.63 0.00%
P/EPS 6.63 5.92 6.64 6.08 12.53 15.66 26.27 -60.16%
EY 15.09 16.90 15.05 16.44 7.98 6.39 3.81 150.95%
DY 6.50 6.35 5.61 4.08 5.05 4.44 4.38 30.19%
P/NAPS 0.68 0.58 0.59 0.54 0.51 0.44 0.41 40.24%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 -
Price 0.745 0.595 0.615 0.505 0.57 0.465 0.43 -
P/RPS 0.77 0.69 0.82 0.64 0.87 0.74 0.74 2.69%
P/EPS 8.03 6.71 7.64 6.27 15.70 18.67 30.94 -59.41%
EY 12.46 14.91 13.09 15.95 6.37 5.36 3.23 146.57%
DY 5.37 5.60 4.88 3.96 4.04 3.73 3.72 27.81%
P/NAPS 0.83 0.66 0.68 0.55 0.63 0.53 0.49 42.23%

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