[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2023 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
19-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 105.32%
YoY- -3.48%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 255,724 946,337 716,951 495,152 244,768 1,038,345 840,605 -54.73%
PBT 35,800 137,031 100,682 73,484 36,251 155,788 124,596 -56.42%
Tax -9,531 -31,736 -24,128 -18,081 -9,267 -41,031 -32,533 -55.85%
NP 26,269 105,295 76,554 55,403 26,984 114,757 92,063 -56.62%
-
NP to SH 26,269 105,295 76,554 55,403 26,984 114,757 92,063 -56.62%
-
Tax Rate 26.62% 23.16% 23.96% 24.61% 25.56% 26.34% 26.11% -
Total Cost 229,455 841,042 640,397 439,749 217,784 923,588 748,542 -54.50%
-
Net Worth 89,040 861,789 844,401 834,819 834,051 796,952 788,407 -76.60%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 1,248 49,718 37,253 24,796 12,386 49,296 36,956 -89.53%
Div Payout % 4.75% 47.22% 48.66% 44.76% 45.90% 42.96% 40.14% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 89,040 861,789 844,401 834,819 834,051 796,952 788,407 -76.60%
NOSH 852,355 851,417 850,681 848,654 845,102 843,156 821,257 2.50%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 10.27% 11.13% 10.68% 11.19% 11.02% 11.05% 10.95% -
ROE 29.50% 12.22% 9.07% 6.64% 3.24% 14.40% 11.68% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 307.31 114.20 86.60 59.91 29.64 126.38 102.36 107.97%
EPS 3.16 12.71 9.25 6.70 3.27 13.97 11.21 -56.97%
DPS 1.50 6.00 4.50 3.00 1.50 6.00 4.50 -51.89%
NAPS 1.07 1.04 1.02 1.01 1.01 0.97 0.96 7.49%
Adjusted Per Share Value based on latest NOSH - 848,654
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 29.92 110.71 83.87 57.93 28.63 121.47 98.34 -54.73%
EPS 3.07 12.32 8.96 6.48 3.16 13.42 10.77 -56.65%
DPS 0.15 5.82 4.36 2.90 1.45 5.77 4.32 -89.33%
NAPS 0.1042 1.0082 0.9878 0.9766 0.9757 0.9323 0.9223 -76.59%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.08 0.935 0.86 0.845 0.74 0.745 0.72 -
P/RPS 0.35 0.82 0.99 1.41 2.50 0.59 0.70 -36.97%
P/EPS 3.42 7.36 9.30 12.61 22.65 5.33 6.42 -34.26%
EY 29.23 13.59 10.75 7.93 4.42 18.75 15.57 52.12%
DY 1.39 6.42 5.23 3.55 2.03 8.05 6.25 -63.25%
P/NAPS 1.01 0.90 0.84 0.84 0.73 0.77 0.75 21.92%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 -
Price 1.08 1.04 0.90 0.88 0.785 0.765 0.78 -
P/RPS 0.35 0.91 1.04 1.47 2.65 0.61 0.76 -40.33%
P/EPS 3.42 8.18 9.73 13.13 24.02 5.48 6.96 -37.70%
EY 29.23 12.22 10.27 7.62 4.16 18.26 14.37 60.46%
DY 1.39 5.77 5.00 3.41 1.91 7.84 5.77 -61.25%
P/NAPS 1.01 1.00 0.88 0.87 0.78 0.79 0.81 15.83%

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