[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2023 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- 24.65%
YoY- 59.11%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 716,951 495,152 244,768 1,038,345 840,605 540,662 270,676 91.32%
PBT 100,682 73,484 36,251 155,788 124,596 77,902 36,454 96.72%
Tax -24,128 -18,081 -9,267 -41,031 -32,533 -20,501 -10,050 79.20%
NP 76,554 55,403 26,984 114,757 92,063 57,401 26,404 103.19%
-
NP to SH 76,554 55,403 26,984 114,757 92,063 57,401 26,404 103.19%
-
Tax Rate 23.96% 24.61% 25.56% 26.34% 26.11% 26.32% 27.57% -
Total Cost 640,397 439,749 217,784 923,588 748,542 483,261 244,272 90.01%
-
Net Worth 844,401 834,819 834,051 796,952 788,407 771,470 763,363 6.95%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 37,253 24,796 12,386 49,296 36,956 24,621 12,312 109.05%
Div Payout % 48.66% 44.76% 45.90% 42.96% 40.14% 42.89% 46.63% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 844,401 834,819 834,051 796,952 788,407 771,470 763,363 6.95%
NOSH 850,681 848,654 845,102 843,156 821,257 839,710 837,974 1.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 10.68% 11.19% 11.02% 11.05% 10.95% 10.62% 9.75% -
ROE 9.07% 6.64% 3.24% 14.40% 11.68% 7.44% 3.46% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 86.60 59.91 29.64 126.38 102.36 65.88 32.98 90.22%
EPS 9.25 6.70 3.27 13.97 11.21 6.99 3.22 101.95%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.86%
NAPS 1.02 1.01 1.01 0.97 0.96 0.94 0.93 6.34%
Adjusted Per Share Value based on latest NOSH - 843,156
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 83.87 57.93 28.63 121.47 98.34 63.25 31.67 91.30%
EPS 8.96 6.48 3.16 13.42 10.77 6.72 3.09 103.21%
DPS 4.36 2.90 1.45 5.77 4.32 2.88 1.44 109.14%
NAPS 0.9878 0.9766 0.9757 0.9323 0.9223 0.9025 0.893 6.95%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.86 0.845 0.74 0.745 0.72 0.665 0.665 -
P/RPS 0.99 1.41 2.50 0.59 0.70 1.01 2.02 -37.81%
P/EPS 9.30 12.61 22.65 5.33 6.42 9.51 20.67 -41.25%
EY 10.75 7.93 4.42 18.75 15.57 10.52 4.84 70.14%
DY 5.23 3.55 2.03 8.05 6.25 4.51 2.26 74.86%
P/NAPS 0.84 0.84 0.73 0.77 0.75 0.71 0.72 10.81%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 -
Price 0.90 0.88 0.785 0.765 0.78 0.63 0.61 -
P/RPS 1.04 1.47 2.65 0.61 0.76 0.96 1.85 -31.86%
P/EPS 9.73 13.13 24.02 5.48 6.96 9.01 18.96 -35.87%
EY 10.27 7.62 4.16 18.26 14.37 11.10 5.27 55.95%
DY 5.00 3.41 1.91 7.84 5.77 4.76 2.46 60.38%
P/NAPS 0.88 0.87 0.78 0.79 0.81 0.67 0.66 21.12%

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