[PANTECH] QoQ Cumulative Quarter Result on 31-May-2019 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -76.55%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 602,543 458,567 293,055 145,023 609,217 466,604 326,446 50.63%
PBT 46,023 36,447 23,587 14,286 61,625 47,601 33,583 23.44%
Tax -10,021 -7,824 -5,230 -3,111 -13,980 -11,423 -8,594 10.81%
NP 36,002 28,623 18,357 11,175 47,645 36,178 24,989 27.64%
-
NP to SH 36,002 28,623 18,357 11,175 47,645 36,178 24,989 27.64%
-
Tax Rate 21.77% 21.47% 22.17% 21.78% 22.69% 24.00% 25.59% -
Total Cost 566,541 429,944 274,698 133,848 561,572 430,426 301,457 52.46%
-
Net Worth 660,036 607,069 599,404 598,982 585,360 578,561 571,748 10.07%
Dividend
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 14,175 11,242 7,492 3,743 14,893 7,491 3,712 144.91%
Div Payout % 39.37% 39.28% 40.82% 33.50% 31.26% 20.71% 14.86% -
Equity
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 660,036 607,069 599,404 598,982 585,360 578,561 571,748 10.07%
NOSH 750,041 750,671 750,671 750,136 747,857 747,857 747,857 0.19%
Ratio Analysis
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 5.98% 6.24% 6.26% 7.71% 7.82% 7.75% 7.65% -
ROE 5.45% 4.71% 3.06% 1.87% 8.14% 6.25% 4.37% -
Per Share
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 80.33 61.19 39.11 19.37 82.22 62.91 43.96 49.63%
EPS 4.80 3.82 2.45 1.49 6.43 4.88 3.37 26.67%
DPS 1.89 1.50 1.00 0.50 2.01 1.01 0.50 143.24%
NAPS 0.88 0.81 0.80 0.80 0.79 0.78 0.77 9.33%
Adjusted Per Share Value based on latest NOSH - 750,136
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 70.49 53.65 34.28 16.97 71.27 54.59 38.19 50.63%
EPS 4.21 3.35 2.15 1.31 5.57 4.23 2.92 27.70%
DPS 1.66 1.32 0.88 0.44 1.74 0.88 0.43 146.69%
NAPS 0.7721 0.7102 0.7012 0.7007 0.6848 0.6768 0.6689 10.06%
Price Multiplier on Financial Quarter End Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.47 0.48 0.50 0.52 0.54 0.445 0.46 -
P/RPS 0.59 0.78 1.28 2.68 0.66 0.71 1.05 -31.97%
P/EPS 9.79 12.57 20.41 34.84 8.40 9.12 13.67 -20.00%
EY 10.21 7.96 4.90 2.87 11.91 10.96 7.32 24.91%
DY 4.02 3.13 2.00 0.96 3.72 2.27 1.09 139.27%
P/NAPS 0.53 0.59 0.63 0.65 0.68 0.57 0.60 -7.95%
Price Multiplier on Announcement Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date - 15/01/20 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 -
Price 0.00 0.495 0.515 0.49 0.575 0.45 0.47 -
P/RPS 0.00 0.81 1.32 2.53 0.70 0.72 1.07 -
P/EPS 0.00 12.96 21.02 32.83 8.94 9.23 13.97 -
EY 0.00 7.72 4.76 3.05 11.18 10.84 7.16 -
DY 0.00 3.03 1.94 1.02 3.50 2.24 1.06 -
P/NAPS 0.00 0.61 0.64 0.61 0.73 0.58 0.61 -

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