[PANTECH] QoQ Cumulative Quarter Result on 29-Feb-2024 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
29-Feb-2024 [#4]
Profit Trend
QoQ- 37.54%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 754,489 507,861 255,724 946,337 716,951 495,152 244,768 111.36%
PBT 92,827 65,089 35,800 137,031 100,682 73,484 36,251 86.84%
Tax -24,583 -18,083 -9,531 -31,736 -24,128 -18,081 -9,267 91.28%
NP 68,244 47,006 26,269 105,295 76,554 55,403 26,984 85.31%
-
NP to SH 68,244 47,006 26,269 105,295 76,554 55,403 26,984 85.31%
-
Tax Rate 26.48% 27.78% 26.62% 23.16% 23.96% 24.61% 25.56% -
Total Cost 686,245 460,855 229,455 841,042 640,397 439,749 217,784 114.48%
-
Net Worth 890,501 882,191 89,040 861,789 844,401 834,819 834,051 4.45%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 37,450 24,967 1,248 49,718 37,253 24,796 12,386 108.67%
Div Payout % 54.88% 53.12% 4.75% 47.22% 48.66% 44.76% 45.90% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 890,501 882,191 89,040 861,789 844,401 834,819 834,051 4.45%
NOSH 832,243 832,811 852,355 851,417 850,681 848,654 845,102 -1.01%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 9.05% 9.26% 10.27% 11.13% 10.68% 11.19% 11.02% -
ROE 7.66% 5.33% 29.50% 12.22% 9.07% 6.64% 3.24% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 90.66 61.02 307.31 114.20 86.60 59.91 29.64 110.28%
EPS 8.20 5.65 3.16 12.71 9.25 6.70 3.27 84.26%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.59%
NAPS 1.07 1.06 1.07 1.04 1.02 1.01 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 851,417
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 88.25 59.40 29.91 110.69 83.86 57.92 28.63 111.36%
EPS 7.98 5.50 3.07 12.32 8.95 6.48 3.16 85.13%
DPS 4.38 2.92 0.15 5.82 4.36 2.90 1.45 108.54%
NAPS 1.0416 1.0319 0.1041 1.008 0.9877 0.9765 0.9756 4.44%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.96 1.02 1.08 0.935 0.86 0.845 0.74 -
P/RPS 1.06 1.67 0.35 0.82 0.99 1.41 2.50 -43.47%
P/EPS 11.71 18.06 3.42 7.36 9.30 12.61 22.65 -35.50%
EY 8.54 5.54 29.23 13.59 10.75 7.93 4.42 54.94%
DY 4.69 2.94 1.39 6.42 5.23 3.55 2.03 74.49%
P/NAPS 0.90 0.96 1.01 0.90 0.84 0.84 0.73 14.93%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 24/01/25 23/10/24 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 -
Price 0.91 0.915 1.08 1.04 0.90 0.88 0.785 -
P/RPS 1.00 1.50 0.35 0.91 1.04 1.47 2.65 -47.68%
P/EPS 11.10 16.20 3.42 8.18 9.73 13.13 24.02 -40.14%
EY 9.01 6.17 29.23 12.22 10.27 7.62 4.16 67.16%
DY 4.95 3.28 1.39 5.77 5.00 3.41 1.91 88.34%
P/NAPS 0.85 0.86 1.01 1.00 0.88 0.87 0.78 5.88%

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