[PANTECH] QoQ Cumulative Quarter Result on 29-Feb-2020 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- -0.41%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Revenue 350,013 216,973 80,663 602,472 602,543 458,567 293,055 15.24%
PBT 19,629 8,896 -4,626 46,738 46,023 36,447 23,587 -13.64%
Tax -5,712 -3,726 -925 -10,882 -10,021 -7,824 -5,230 7.29%
NP 13,917 5,170 -5,551 35,856 36,002 28,623 18,357 -19.84%
-
NP to SH 13,917 5,170 -5,551 35,856 36,002 28,623 18,357 -19.84%
-
Tax Rate 29.10% 41.88% - 23.28% 21.77% 21.47% 22.17% -
Total Cost 336,096 211,803 86,214 566,616 566,541 429,944 274,698 17.48%
-
Net Worth 655,716 654,819 646,401 659,501 660,036 607,069 599,404 7.43%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Div 9,686 5,952 2,228 14,164 14,175 11,242 7,492 22.76%
Div Payout % 69.60% 115.14% 0.00% 39.50% 39.37% 39.28% 40.82% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Net Worth 655,716 654,819 646,401 659,501 660,036 607,069 599,404 7.43%
NOSH 751,006 751,006 751,006 750,998 750,041 750,671 750,671 0.03%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
NP Margin 3.98% 2.38% -6.88% 5.95% 5.98% 6.24% 6.26% -
ROE 2.12% 0.79% -0.86% 5.44% 5.45% 4.71% 3.06% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 46.97 29.16 10.86 80.39 80.33 61.19 39.11 15.75%
EPS 1.87 0.69 -0.75 4.78 4.80 3.82 2.45 -19.40%
DPS 1.30 0.80 0.30 1.89 1.89 1.50 1.00 23.31%
NAPS 0.88 0.88 0.87 0.88 0.88 0.81 0.80 7.90%
Adjusted Per Share Value based on latest NOSH - 750,998
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 40.95 25.38 9.44 70.48 70.49 53.65 34.28 15.25%
EPS 1.63 0.60 -0.65 4.19 4.21 3.35 2.15 -19.84%
DPS 1.13 0.70 0.26 1.66 1.66 1.32 0.88 22.10%
NAPS 0.7671 0.766 0.7562 0.7715 0.7721 0.7102 0.7012 7.43%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 -
Price 0.39 0.365 0.375 0.47 0.47 0.48 0.50 -
P/RPS 0.83 1.25 3.45 0.58 0.59 0.78 1.28 -29.24%
P/EPS 20.88 52.53 -50.19 9.82 9.79 12.57 20.41 1.83%
EY 4.79 1.90 -1.99 10.18 10.21 7.96 4.90 -1.79%
DY 3.33 2.19 0.80 4.02 4.02 3.13 2.00 50.25%
P/NAPS 0.44 0.41 0.43 0.53 0.53 0.59 0.63 -24.92%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 23/10/19 -
Price 0.465 0.43 0.37 0.385 0.00 0.495 0.515 -
P/RPS 0.99 1.47 3.41 0.48 0.00 0.81 1.32 -20.52%
P/EPS 24.90 61.89 -49.52 8.05 0.00 12.96 21.02 14.48%
EY 4.02 1.62 -2.02 12.43 0.00 7.72 4.76 -12.62%
DY 2.80 1.86 0.81 4.91 0.00 3.03 1.94 34.05%
P/NAPS 0.53 0.49 0.43 0.44 0.00 0.61 0.64 -13.98%

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