[PANTECH] QoQ Quarter Result on 28-Feb-2022 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 4.44%
YoY- 61.69%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 299,943 269,986 270,676 258,868 209,337 136,490 148,500 59.71%
PBT 46,694 41,448 36,454 32,414 26,373 20,259 18,640 84.34%
Tax -12,032 -10,451 -10,050 -11,147 -6,010 -4,954 -3,450 129.79%
NP 34,662 30,997 26,404 21,267 20,363 15,305 15,190 73.23%
-
NP to SH 34,662 30,997 26,404 21,267 20,363 15,305 15,190 73.23%
-
Tax Rate 25.77% 25.21% 27.57% 34.39% 22.79% 24.45% 18.51% -
Total Cost 265,281 238,989 244,272 237,601 188,974 121,185 133,310 58.14%
-
Net Worth 788,519 771,470 763,363 699,437 687,855 689,333 686,338 9.68%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 12,320 12,310 12,312 11,657 7,642 7,575 3,771 120.01%
Div Payout % 35.55% 39.72% 46.63% 54.81% 37.53% 49.49% 24.83% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 788,519 771,470 763,363 699,437 687,855 689,333 686,338 9.68%
NOSH 821,374 839,710 837,974 835,739 805,237 782,294 763,504 4.98%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 11.56% 11.48% 9.75% 8.22% 9.73% 11.21% 10.23% -
ROE 4.40% 4.02% 3.46% 3.04% 2.96% 2.22% 2.21% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 36.52 32.90 32.98 33.31 27.39 18.02 19.69 50.90%
EPS 4.22 3.78 3.22 2.74 2.66 2.02 2.01 63.88%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 0.50 107.86%
NAPS 0.96 0.94 0.93 0.90 0.90 0.91 0.91 3.62%
Adjusted Per Share Value based on latest NOSH - 835,739
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 35.09 31.58 31.67 30.28 24.49 15.97 17.37 59.73%
EPS 4.05 3.63 3.09 2.49 2.38 1.79 1.78 72.90%
DPS 1.44 1.44 1.44 1.36 0.89 0.89 0.44 120.27%
NAPS 0.9225 0.9025 0.893 0.8182 0.8047 0.8064 0.8029 9.68%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.72 0.665 0.665 0.615 0.525 0.535 0.49 -
P/RPS 1.97 2.02 2.02 1.85 1.92 2.97 2.49 -14.44%
P/EPS 17.06 17.61 20.67 22.47 19.70 26.48 24.33 -21.05%
EY 5.86 5.68 4.84 4.45 5.07 3.78 4.11 26.65%
DY 2.08 2.26 2.26 2.44 1.90 1.87 1.02 60.73%
P/NAPS 0.75 0.71 0.72 0.68 0.58 0.59 0.54 24.45%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 -
Price 0.78 0.63 0.61 0.745 0.595 0.615 0.505 -
P/RPS 2.14 1.92 1.85 2.24 2.17 3.41 2.56 -11.25%
P/EPS 18.48 16.68 18.96 27.22 22.33 30.44 25.07 -18.38%
EY 5.41 5.99 5.27 3.67 4.48 3.29 3.99 22.48%
DY 1.92 2.38 2.46 2.01 1.68 1.63 0.99 55.45%
P/NAPS 0.81 0.67 0.66 0.83 0.66 0.68 0.55 29.41%

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