[PANTECH] QoQ Quarter Result on 28-Feb-2021 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 50.37%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 209,337 136,490 148,500 135,930 133,040 136,310 80,663 88.73%
PBT 26,373 20,259 18,640 16,651 10,733 13,522 -4,626 -
Tax -6,010 -4,954 -3,450 -3,498 -1,986 -2,801 -925 247.79%
NP 20,363 15,305 15,190 13,153 8,747 10,721 -5,551 -
-
NP to SH 20,363 15,305 15,190 13,153 8,747 10,721 -5,551 -
-
Tax Rate 22.79% 24.45% 18.51% 21.01% 18.50% 20.71% - -
Total Cost 188,974 121,185 133,310 122,777 124,293 125,589 86,214 68.65%
-
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 7,642 7,575 3,771 7,455 3,725 3,720 2,228 127.26%
Div Payout % 37.53% 49.49% 24.83% 56.68% 42.59% 34.70% 0.00% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
NOSH 805,237 782,294 763,504 751,148 751,006 751,006 751,006 4.75%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 9.73% 11.21% 10.23% 9.68% 6.57% 7.87% -6.88% -
ROE 2.96% 2.22% 2.21% 1.96% 1.33% 1.64% -0.86% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 27.39 18.02 19.69 18.23 17.85 18.32 10.86 85.18%
EPS 2.66 2.02 2.01 1.76 1.17 1.44 -0.75 -
DPS 1.00 1.00 0.50 1.00 0.50 0.50 0.30 122.98%
NAPS 0.90 0.91 0.91 0.90 0.88 0.88 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 751,148
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 24.49 15.97 17.37 15.90 15.56 15.95 9.44 88.69%
EPS 2.38 1.79 1.78 1.54 1.02 1.25 -0.65 -
DPS 0.89 0.89 0.44 0.87 0.44 0.44 0.26 126.96%
NAPS 0.8047 0.8064 0.8029 0.785 0.7671 0.766 0.7562 4.22%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.525 0.535 0.49 0.455 0.39 0.365 0.375 -
P/RPS 1.92 2.97 2.49 2.50 2.18 1.99 3.45 -32.31%
P/EPS 19.70 26.48 24.33 25.79 33.22 25.33 -50.19 -
EY 5.07 3.78 4.11 3.88 3.01 3.95 -1.99 -
DY 1.90 1.87 1.02 2.20 1.28 1.37 0.80 77.91%
P/NAPS 0.58 0.59 0.54 0.51 0.44 0.41 0.43 22.05%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 -
Price 0.595 0.615 0.505 0.57 0.465 0.43 0.37 -
P/RPS 2.17 3.41 2.56 3.13 2.60 2.35 3.41 -25.99%
P/EPS 22.33 30.44 25.07 32.31 39.61 29.85 -49.52 -
EY 4.48 3.29 3.99 3.10 2.52 3.35 -2.02 -
DY 1.68 1.63 0.99 1.75 1.08 1.16 0.81 62.56%
P/NAPS 0.66 0.68 0.55 0.63 0.53 0.49 0.43 33.02%

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