[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 100.76%
YoY- 489.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 270,676 753,196 494,327 284,990 148,500 485,943 350,013 -15.76%
PBT 36,454 97,686 65,272 38,899 18,640 36,280 19,629 51.14%
Tax -10,050 -25,561 -14,414 -8,404 -3,450 -9,210 -5,712 45.79%
NP 26,404 72,125 50,858 30,495 15,190 27,070 13,917 53.31%
-
NP to SH 26,404 72,125 50,858 30,495 15,190 27,070 13,917 53.31%
-
Tax Rate 27.57% 26.17% 22.08% 21.60% 18.51% 25.39% 29.10% -
Total Cost 244,272 681,071 443,469 254,495 133,310 458,873 336,096 -19.17%
-
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 12,312 31,086 19,107 11,362 3,771 17,147 9,686 17.35%
Div Payout % 46.63% 43.10% 37.57% 37.26% 24.83% 63.35% 69.60% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
NOSH 837,974 835,739 805,237 782,294 763,504 751,148 751,006 7.58%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 9.75% 9.58% 10.29% 10.70% 10.23% 5.57% 3.98% -
ROE 3.46% 10.31% 7.39% 4.42% 2.21% 4.03% 2.12% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 32.98 96.92 64.68 37.62 19.69 65.18 46.97 -21.01%
EPS 3.22 9.28 6.65 4.03 2.01 3.63 1.87 43.70%
DPS 1.50 4.00 2.50 1.50 0.50 2.30 1.30 10.01%
NAPS 0.93 0.90 0.90 0.91 0.91 0.90 0.88 3.75%
Adjusted Per Share Value based on latest NOSH - 782,294
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 31.66 88.11 57.83 33.34 17.37 56.85 40.95 -15.77%
EPS 3.09 8.44 5.95 3.57 1.78 3.17 1.63 53.23%
DPS 1.44 3.64 2.24 1.33 0.44 2.01 1.13 17.55%
NAPS 0.893 0.8182 0.8047 0.8064 0.8029 0.7849 0.7671 10.67%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.665 0.615 0.525 0.535 0.49 0.455 0.39 -
P/RPS 2.02 0.63 0.81 1.42 2.49 0.70 0.83 81.03%
P/EPS 20.67 6.63 7.89 13.29 24.33 12.53 20.88 -0.67%
EY 4.84 15.09 12.67 7.52 4.11 7.98 4.79 0.69%
DY 2.26 6.50 4.76 2.80 1.02 5.05 3.33 -22.78%
P/NAPS 0.72 0.68 0.58 0.59 0.54 0.51 0.44 38.90%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 -
Price 0.61 0.745 0.595 0.615 0.505 0.57 0.465 -
P/RPS 1.85 0.77 0.92 1.63 2.56 0.87 0.99 51.77%
P/EPS 18.96 8.03 8.94 15.28 25.07 15.70 24.90 -16.62%
EY 5.27 12.46 11.18 6.55 3.99 6.37 4.02 19.80%
DY 2.46 5.37 4.20 2.44 0.99 4.04 2.80 -8.27%
P/NAPS 0.66 0.83 0.66 0.68 0.55 0.63 0.53 15.76%

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