[PANTECH] QoQ Quarter Result on 31-May-2020 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -176.75%
YoY- -149.67%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Revenue 135,930 133,040 136,310 80,663 143,905 143,976 165,513 -14.58%
PBT 16,651 10,733 13,522 -4,626 10,290 9,576 12,863 22.94%
Tax -3,498 -1,986 -2,801 -925 -3,057 -2,197 -2,595 26.99%
NP 13,153 8,747 10,721 -5,551 7,233 7,379 10,268 21.92%
-
NP to SH 13,153 8,747 10,721 -5,551 7,233 7,379 10,268 21.92%
-
Tax Rate 21.01% 18.50% 20.71% - 29.71% 22.94% 20.17% -
Total Cost 122,777 124,293 125,589 86,214 136,672 136,597 155,245 -17.12%
-
Net Worth 670,992 655,716 654,819 646,401 659,501 662,604 607,069 8.34%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Div 7,455 3,725 3,720 2,228 2,922 2,936 3,747 73.43%
Div Payout % 56.68% 42.59% 34.70% 0.00% 40.41% 39.80% 36.50% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Net Worth 670,992 655,716 654,819 646,401 659,501 662,604 607,069 8.34%
NOSH 751,148 751,006 751,006 751,006 750,998 752,959 750,671 0.05%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
NP Margin 9.68% 6.57% 7.87% -6.88% 5.03% 5.13% 6.20% -
ROE 1.96% 1.33% 1.64% -0.86% 1.10% 1.11% 1.69% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 18.23 17.85 18.32 10.86 19.20 19.12 22.08 -14.21%
EPS 1.76 1.17 1.44 -0.75 0.97 0.98 1.37 22.20%
DPS 1.00 0.50 0.50 0.30 0.39 0.39 0.50 74.16%
NAPS 0.90 0.88 0.88 0.87 0.88 0.88 0.81 8.79%
Adjusted Per Share Value based on latest NOSH - 751,006
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 15.90 15.56 15.95 9.44 16.83 16.84 19.36 -14.58%
EPS 1.54 1.02 1.25 -0.65 0.85 0.86 1.20 22.10%
DPS 0.87 0.44 0.44 0.26 0.34 0.34 0.44 72.57%
NAPS 0.785 0.7671 0.766 0.7562 0.7715 0.7752 0.7102 8.34%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 -
Price 0.455 0.39 0.365 0.375 0.47 0.47 0.48 -
P/RPS 2.50 2.18 1.99 3.45 2.45 2.46 2.17 11.99%
P/EPS 25.79 33.22 25.33 -50.19 48.70 47.96 35.04 -21.75%
EY 3.88 3.01 3.95 -1.99 2.05 2.09 2.85 28.01%
DY 2.20 1.28 1.37 0.80 0.83 0.83 1.04 82.16%
P/NAPS 0.51 0.44 0.41 0.43 0.53 0.53 0.59 -11.00%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 -
Price 0.57 0.465 0.43 0.37 0.385 0.00 0.495 -
P/RPS 3.13 2.60 2.35 3.41 2.01 0.00 2.24 30.70%
P/EPS 32.31 39.61 29.85 -49.52 39.89 0.00 36.13 -8.55%
EY 3.10 2.52 3.35 -2.02 2.51 0.00 2.77 9.42%
DY 1.75 1.08 1.16 0.81 1.01 0.00 1.01 55.26%
P/NAPS 0.63 0.53 0.49 0.43 0.44 0.00 0.61 2.61%

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