[PANTECH] QoQ Quarter Result on 30-Nov-2020 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- -18.41%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 136,490 148,500 135,930 133,040 136,310 80,663 143,905 -3.45%
PBT 20,259 18,640 16,651 10,733 13,522 -4,626 10,290 56.89%
Tax -4,954 -3,450 -3,498 -1,986 -2,801 -925 -3,057 37.84%
NP 15,305 15,190 13,153 8,747 10,721 -5,551 7,233 64.59%
-
NP to SH 15,305 15,190 13,153 8,747 10,721 -5,551 7,233 64.59%
-
Tax Rate 24.45% 18.51% 21.01% 18.50% 20.71% - 29.71% -
Total Cost 121,185 133,310 122,777 124,293 125,589 86,214 136,672 -7.68%
-
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 7,575 3,771 7,455 3,725 3,720 2,228 2,922 88.38%
Div Payout % 49.49% 24.83% 56.68% 42.59% 34.70% 0.00% 40.41% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 689,333 686,338 670,992 655,716 654,819 646,401 659,501 2.98%
NOSH 782,294 763,504 751,148 751,006 751,006 751,006 750,998 2.75%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 11.21% 10.23% 9.68% 6.57% 7.87% -6.88% 5.03% -
ROE 2.22% 2.21% 1.96% 1.33% 1.64% -0.86% 1.10% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 18.02 19.69 18.23 17.85 18.32 10.86 19.20 -4.12%
EPS 2.02 2.01 1.76 1.17 1.44 -0.75 0.97 62.85%
DPS 1.00 0.50 1.00 0.50 0.50 0.30 0.39 87.01%
NAPS 0.91 0.91 0.90 0.88 0.88 0.87 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 751,006
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 15.97 17.37 15.90 15.56 15.94 9.44 16.83 -3.42%
EPS 1.79 1.78 1.54 1.02 1.25 -0.65 0.85 64.07%
DPS 0.89 0.44 0.87 0.44 0.44 0.26 0.34 89.60%
NAPS 0.8063 0.8028 0.7849 0.767 0.766 0.7561 0.7714 2.98%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.535 0.49 0.455 0.39 0.365 0.375 0.47 -
P/RPS 2.97 2.49 2.50 2.18 1.99 3.45 2.45 13.65%
P/EPS 26.48 24.33 25.79 33.22 25.33 -50.19 48.70 -33.30%
EY 3.78 4.11 3.88 3.01 3.95 -1.99 2.05 50.20%
DY 1.87 1.02 2.20 1.28 1.37 0.80 0.83 71.60%
P/NAPS 0.59 0.54 0.51 0.44 0.41 0.43 0.53 7.39%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 -
Price 0.615 0.505 0.57 0.465 0.43 0.37 0.385 -
P/RPS 3.41 2.56 3.13 2.60 2.35 3.41 2.01 42.10%
P/EPS 30.44 25.07 32.31 39.61 29.85 -49.52 39.89 -16.45%
EY 3.29 3.99 3.10 2.52 3.35 -2.02 2.51 19.71%
DY 1.63 0.99 1.75 1.08 1.16 0.81 1.01 37.46%
P/NAPS 0.68 0.55 0.63 0.53 0.49 0.43 0.44 33.56%

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