[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2023 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
30-Nov-2023 [#3]
Profit Trend
QoQ- 38.18%
YoY- -16.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 507,861 255,724 946,337 716,951 495,152 244,768 1,038,345 -37.78%
PBT 65,089 35,800 137,031 100,682 73,484 36,251 155,788 -43.96%
Tax -18,083 -9,531 -31,736 -24,128 -18,081 -9,267 -41,031 -41.94%
NP 47,006 26,269 105,295 76,554 55,403 26,984 114,757 -44.69%
-
NP to SH 47,006 26,269 105,295 76,554 55,403 26,984 114,757 -44.69%
-
Tax Rate 27.78% 26.62% 23.16% 23.96% 24.61% 25.56% 26.34% -
Total Cost 460,855 229,455 841,042 640,397 439,749 217,784 923,588 -36.95%
-
Net Worth 882,191 89,040 861,789 844,401 834,819 834,051 796,952 6.97%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 24,967 1,248 49,718 37,253 24,796 12,386 49,296 -36.33%
Div Payout % 53.12% 4.75% 47.22% 48.66% 44.76% 45.90% 42.96% -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 882,191 89,040 861,789 844,401 834,819 834,051 796,952 6.97%
NOSH 832,811 852,355 851,417 850,681 848,654 845,102 843,156 -0.81%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 9.26% 10.27% 11.13% 10.68% 11.19% 11.02% 11.05% -
ROE 5.33% 29.50% 12.22% 9.07% 6.64% 3.24% 14.40% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 61.02 307.31 114.20 86.60 59.91 29.64 126.38 -38.31%
EPS 5.65 3.16 12.71 9.25 6.70 3.27 13.97 -45.16%
DPS 3.00 1.50 6.00 4.50 3.00 1.50 6.00 -36.87%
NAPS 1.06 1.07 1.04 1.02 1.01 1.01 0.97 6.06%
Adjusted Per Share Value based on latest NOSH - 850,681
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 59.41 29.92 110.71 83.87 57.93 28.63 121.47 -37.78%
EPS 5.50 3.07 12.32 8.96 6.48 3.16 13.42 -44.67%
DPS 2.92 0.15 5.82 4.36 2.90 1.45 5.77 -36.36%
NAPS 1.032 0.1042 1.0082 0.9878 0.9766 0.9757 0.9323 6.97%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.02 1.08 0.935 0.86 0.845 0.74 0.745 -
P/RPS 1.67 0.35 0.82 0.99 1.41 2.50 0.59 99.46%
P/EPS 18.06 3.42 7.36 9.30 12.61 22.65 5.33 124.76%
EY 5.54 29.23 13.59 10.75 7.93 4.42 18.75 -55.47%
DY 2.94 1.39 6.42 5.23 3.55 2.03 8.05 -48.75%
P/NAPS 0.96 1.01 0.90 0.84 0.84 0.73 0.77 15.76%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 23/10/24 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 -
Price 0.915 1.08 1.04 0.90 0.88 0.785 0.765 -
P/RPS 1.50 0.35 0.91 1.04 1.47 2.65 0.61 81.68%
P/EPS 16.20 3.42 8.18 9.73 13.13 24.02 5.48 105.30%
EY 6.17 29.23 12.22 10.27 7.62 4.16 18.26 -51.32%
DY 3.28 1.39 5.77 5.00 3.41 1.91 7.84 -43.91%
P/NAPS 0.86 1.01 1.00 0.88 0.87 0.78 0.79 5.79%

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