[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2020 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 169.19%
YoY- -51.38%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 284,990 148,500 485,943 350,013 216,973 80,663 602,472 -39.20%
PBT 38,899 18,640 36,280 19,629 8,896 -4,626 46,738 -11.49%
Tax -8,404 -3,450 -9,210 -5,712 -3,726 -925 -10,882 -15.78%
NP 30,495 15,190 27,070 13,917 5,170 -5,551 35,856 -10.20%
-
NP to SH 30,495 15,190 27,070 13,917 5,170 -5,551 35,856 -10.20%
-
Tax Rate 21.60% 18.51% 25.39% 29.10% 41.88% - 23.28% -
Total Cost 254,495 133,310 458,873 336,096 211,803 86,214 566,616 -41.26%
-
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 11,362 3,771 17,147 9,686 5,952 2,228 14,164 -13.63%
Div Payout % 37.26% 24.83% 63.35% 69.60% 115.14% 0.00% 39.50% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
NOSH 782,294 763,504 751,148 751,006 751,006 751,006 750,998 2.75%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 10.70% 10.23% 5.57% 3.98% 2.38% -6.88% 5.95% -
ROE 4.42% 2.21% 4.03% 2.12% 0.79% -0.86% 5.44% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 37.62 19.69 65.18 46.97 29.16 10.86 80.39 -39.64%
EPS 4.03 2.01 3.63 1.87 0.69 -0.75 4.78 -10.72%
DPS 1.50 0.50 2.30 1.30 0.80 0.30 1.89 -14.24%
NAPS 0.91 0.91 0.90 0.88 0.88 0.87 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 751,006
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 33.34 17.37 56.85 40.95 25.38 9.44 70.48 -39.20%
EPS 3.57 1.78 3.17 1.63 0.60 -0.65 4.19 -10.09%
DPS 1.33 0.44 2.01 1.13 0.70 0.26 1.66 -13.70%
NAPS 0.8064 0.8029 0.7849 0.7671 0.766 0.7562 0.7715 2.98%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.535 0.49 0.455 0.39 0.365 0.375 0.47 -
P/RPS 1.42 2.49 0.70 0.83 1.25 3.45 0.58 81.35%
P/EPS 13.29 24.33 12.53 20.88 52.53 -50.19 9.82 22.28%
EY 7.52 4.11 7.98 4.79 1.90 -1.99 10.18 -18.23%
DY 2.80 1.02 5.05 3.33 2.19 0.80 4.02 -21.37%
P/NAPS 0.59 0.54 0.51 0.44 0.41 0.43 0.53 7.39%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 -
Price 0.615 0.505 0.57 0.465 0.43 0.37 0.385 -
P/RPS 1.63 2.56 0.87 0.99 1.47 3.41 0.48 125.42%
P/EPS 15.28 25.07 15.70 24.90 61.89 -49.52 8.05 53.12%
EY 6.55 3.99 6.37 4.02 1.62 -2.02 12.43 -34.68%
DY 2.44 0.99 4.04 2.80 1.86 0.81 4.91 -37.18%
P/NAPS 0.68 0.55 0.63 0.53 0.49 0.43 0.44 33.56%

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