[PANTECH] QoQ Quarter Result on 30-Nov-2021 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 33.05%
YoY- 132.8%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 269,986 270,676 258,868 209,337 136,490 148,500 135,930 57.81%
PBT 41,448 36,454 32,414 26,373 20,259 18,640 16,651 83.36%
Tax -10,451 -10,050 -11,147 -6,010 -4,954 -3,450 -3,498 107.02%
NP 30,997 26,404 21,267 20,363 15,305 15,190 13,153 76.81%
-
NP to SH 30,997 26,404 21,267 20,363 15,305 15,190 13,153 76.81%
-
Tax Rate 25.21% 27.57% 34.39% 22.79% 24.45% 18.51% 21.01% -
Total Cost 238,989 244,272 237,601 188,974 121,185 133,310 122,777 55.70%
-
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 12,310 12,312 11,657 7,642 7,575 3,771 7,455 39.57%
Div Payout % 39.72% 46.63% 54.81% 37.53% 49.49% 24.83% 56.68% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
NOSH 839,710 837,974 835,739 805,237 782,294 763,504 751,148 7.69%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 11.48% 9.75% 8.22% 9.73% 11.21% 10.23% 9.68% -
ROE 4.02% 3.46% 3.04% 2.96% 2.22% 2.21% 1.96% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 32.90 32.98 33.31 27.39 18.02 19.69 18.23 48.07%
EPS 3.78 3.22 2.74 2.66 2.02 2.01 1.76 66.23%
DPS 1.50 1.50 1.50 1.00 1.00 0.50 1.00 30.94%
NAPS 0.94 0.93 0.90 0.90 0.91 0.91 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 805,237
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 31.58 31.67 30.28 24.49 15.97 17.37 15.90 57.80%
EPS 3.63 3.09 2.49 2.38 1.79 1.78 1.54 76.83%
DPS 1.44 1.44 1.36 0.89 0.89 0.44 0.87 39.79%
NAPS 0.9025 0.893 0.8182 0.8047 0.8064 0.8029 0.785 9.71%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.665 0.665 0.615 0.525 0.535 0.49 0.455 -
P/RPS 2.02 2.02 1.85 1.92 2.97 2.49 2.50 -13.21%
P/EPS 17.61 20.67 22.47 19.70 26.48 24.33 25.79 -22.40%
EY 5.68 4.84 4.45 5.07 3.78 4.11 3.88 28.83%
DY 2.26 2.26 2.44 1.90 1.87 1.02 2.20 1.80%
P/NAPS 0.71 0.72 0.68 0.58 0.59 0.54 0.51 24.60%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 -
Price 0.63 0.61 0.745 0.595 0.615 0.505 0.57 -
P/RPS 1.92 1.85 2.24 2.17 3.41 2.56 3.13 -27.74%
P/EPS 16.68 18.96 27.22 22.33 30.44 25.07 32.31 -35.56%
EY 5.99 5.27 3.67 4.48 3.29 3.99 3.10 54.94%
DY 2.38 2.46 2.01 1.68 1.63 0.99 1.75 22.68%
P/NAPS 0.67 0.66 0.83 0.66 0.68 0.55 0.63 4.17%

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