[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2022 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 117.4%
YoY- 88.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 244,768 1,038,345 840,605 540,662 270,676 753,196 494,327 -37.43%
PBT 36,251 155,788 124,596 77,902 36,454 97,686 65,272 -32.45%
Tax -9,267 -41,031 -32,533 -20,501 -10,050 -25,561 -14,414 -25.52%
NP 26,984 114,757 92,063 57,401 26,404 72,125 50,858 -34.48%
-
NP to SH 26,984 114,757 92,063 57,401 26,404 72,125 50,858 -34.48%
-
Tax Rate 25.56% 26.34% 26.11% 26.32% 27.57% 26.17% 22.08% -
Total Cost 217,784 923,588 748,542 483,261 244,272 681,071 443,469 -37.78%
-
Net Worth 834,051 796,952 788,407 771,470 763,363 699,437 687,855 13.72%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 12,386 49,296 36,956 24,621 12,312 31,086 19,107 -25.11%
Div Payout % 45.90% 42.96% 40.14% 42.89% 46.63% 43.10% 37.57% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 834,051 796,952 788,407 771,470 763,363 699,437 687,855 13.72%
NOSH 845,102 843,156 821,257 839,710 837,974 835,739 805,237 3.27%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 11.02% 11.05% 10.95% 10.62% 9.75% 9.58% 10.29% -
ROE 3.24% 14.40% 11.68% 7.44% 3.46% 10.31% 7.39% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 29.64 126.38 102.36 65.88 32.98 96.92 64.68 -40.58%
EPS 3.27 13.97 11.21 6.99 3.22 9.28 6.65 -37.72%
DPS 1.50 6.00 4.50 3.00 1.50 4.00 2.50 -28.88%
NAPS 1.01 0.97 0.96 0.94 0.93 0.90 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 839,710
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 28.63 121.47 98.34 63.25 31.67 88.11 57.83 -37.44%
EPS 3.16 13.42 10.77 6.72 3.09 8.44 5.95 -34.44%
DPS 1.45 5.77 4.32 2.88 1.44 3.64 2.24 -25.18%
NAPS 0.9757 0.9323 0.9223 0.9025 0.893 0.8182 0.8047 13.72%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.74 0.745 0.72 0.665 0.665 0.615 0.525 -
P/RPS 2.50 0.59 0.70 1.01 2.02 0.63 0.81 112.12%
P/EPS 22.65 5.33 6.42 9.51 20.67 6.63 7.89 102.11%
EY 4.42 18.75 15.57 10.52 4.84 15.09 12.67 -50.47%
DY 2.03 8.05 6.25 4.51 2.26 6.50 4.76 -43.37%
P/NAPS 0.73 0.77 0.75 0.71 0.72 0.68 0.58 16.58%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 -
Price 0.785 0.765 0.78 0.63 0.61 0.745 0.595 -
P/RPS 2.65 0.61 0.76 0.96 1.85 0.77 0.92 102.57%
P/EPS 24.02 5.48 6.96 9.01 18.96 8.03 8.94 93.38%
EY 4.16 18.26 14.37 11.10 5.27 12.46 11.18 -48.29%
DY 1.91 7.84 5.77 4.76 2.46 5.37 4.20 -40.89%
P/NAPS 0.78 0.79 0.81 0.67 0.66 0.83 0.66 11.79%

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