[PANTECH] QoQ Quarter Result on 28-Feb-2023 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- -34.53%
YoY- 6.71%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 221,439 250,384 244,768 197,740 299,943 269,986 270,676 -12.51%
PBT 27,198 37,233 36,251 31,191 46,694 41,448 36,454 -17.72%
Tax -6,047 -8,814 -9,267 -8,498 -12,032 -10,451 -10,050 -28.70%
NP 21,151 28,419 26,984 22,693 34,662 30,997 26,404 -13.73%
-
NP to SH 21,151 28,419 26,984 22,693 34,662 30,997 26,404 -13.73%
-
Tax Rate 22.23% 23.67% 25.56% 27.25% 25.77% 25.21% 27.57% -
Total Cost 200,288 221,965 217,784 175,047 265,281 238,989 244,272 -12.38%
-
Net Worth 844,401 834,819 834,051 796,952 788,519 771,470 763,363 6.95%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 12,417 12,398 12,386 12,324 12,320 12,310 12,312 0.56%
Div Payout % 58.71% 43.63% 45.90% 54.31% 35.55% 39.72% 46.63% -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 844,401 834,819 834,051 796,952 788,519 771,470 763,363 6.95%
NOSH 850,681 848,654 845,102 843,156 821,374 839,710 837,974 1.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 9.55% 11.35% 11.02% 11.48% 11.56% 11.48% 9.75% -
ROE 2.50% 3.40% 3.24% 2.85% 4.40% 4.02% 3.46% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 26.75 30.29 29.64 24.07 36.52 32.90 32.98 -13.01%
EPS 2.55 3.44 3.27 2.76 4.22 3.78 3.22 -14.39%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.02 1.01 1.01 0.97 0.96 0.94 0.93 6.34%
Adjusted Per Share Value based on latest NOSH - 843,156
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 25.91 29.29 28.63 23.13 35.09 31.58 31.67 -12.51%
EPS 2.47 3.32 3.16 2.65 4.05 3.63 3.09 -13.85%
DPS 1.45 1.45 1.45 1.44 1.44 1.44 1.44 0.46%
NAPS 0.9878 0.9766 0.9757 0.9323 0.9225 0.9025 0.893 6.95%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.86 0.845 0.74 0.745 0.72 0.665 0.665 -
P/RPS 3.22 2.79 2.50 3.10 1.97 2.02 2.02 36.42%
P/EPS 33.66 24.58 22.65 26.97 17.06 17.61 20.67 38.37%
EY 2.97 4.07 4.42 3.71 5.86 5.68 4.84 -27.76%
DY 1.74 1.78 2.03 2.01 2.08 2.26 2.26 -15.98%
P/NAPS 0.84 0.84 0.73 0.77 0.75 0.71 0.72 10.81%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 -
Price 0.90 0.88 0.785 0.765 0.78 0.63 0.61 -
P/RPS 3.36 2.91 2.65 3.18 2.14 1.92 1.85 48.80%
P/EPS 35.23 25.59 24.02 27.70 18.48 16.68 18.96 51.08%
EY 2.84 3.91 4.16 3.61 5.41 5.99 5.27 -33.75%
DY 1.67 1.70 1.91 1.96 1.92 2.38 2.46 -22.73%
P/NAPS 0.88 0.87 0.78 0.79 0.81 0.67 0.66 21.12%

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