[PANTECH] QoQ Quarter Result on 31-May-2023 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- 18.91%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 229,746 221,439 250,384 244,768 197,740 299,943 269,986 -10.20%
PBT 36,349 27,198 37,233 36,251 31,191 46,694 41,448 -8.38%
Tax -7,608 -6,047 -8,814 -9,267 -8,498 -12,032 -10,451 -19.09%
NP 28,741 21,151 28,419 26,984 22,693 34,662 30,997 -4.91%
-
NP to SH 28,741 21,151 28,419 26,984 22,693 34,662 30,997 -4.91%
-
Tax Rate 20.93% 22.23% 23.67% 25.56% 27.25% 25.77% 25.21% -
Total Cost 201,005 200,288 221,965 217,784 175,047 265,281 238,989 -10.90%
-
Net Worth 861,789 844,401 834,819 834,051 796,952 788,519 771,470 7.66%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 12,429 12,417 12,398 12,386 12,324 12,320 12,310 0.64%
Div Payout % 43.25% 58.71% 43.63% 45.90% 54.31% 35.55% 39.72% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 861,789 844,401 834,819 834,051 796,952 788,519 771,470 7.66%
NOSH 851,417 850,681 848,654 845,102 843,156 821,374 839,710 0.92%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 12.51% 9.55% 11.35% 11.02% 11.48% 11.56% 11.48% -
ROE 3.34% 2.50% 3.40% 3.24% 2.85% 4.40% 4.02% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 27.73 26.75 30.29 29.64 24.07 36.52 32.90 -10.78%
EPS 3.47 2.55 3.44 3.27 2.76 4.22 3.78 -5.54%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.04 1.02 1.01 1.01 0.97 0.96 0.94 6.97%
Adjusted Per Share Value based on latest NOSH - 845,102
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 26.88 25.90 29.29 28.63 23.13 35.09 31.58 -10.19%
EPS 3.36 2.47 3.32 3.16 2.65 4.05 3.63 -5.02%
DPS 1.45 1.45 1.45 1.45 1.44 1.44 1.44 0.46%
NAPS 1.0081 0.9878 0.9766 0.9757 0.9323 0.9224 0.9025 7.66%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.935 0.86 0.845 0.74 0.745 0.72 0.665 -
P/RPS 3.37 3.22 2.79 2.50 3.10 1.97 2.02 40.70%
P/EPS 26.96 33.66 24.58 22.65 26.97 17.06 17.61 32.86%
EY 3.71 2.97 4.07 4.42 3.71 5.86 5.68 -24.73%
DY 1.60 1.74 1.78 2.03 2.01 2.08 2.26 -20.58%
P/NAPS 0.90 0.84 0.84 0.73 0.77 0.75 0.71 17.14%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 -
Price 1.04 0.90 0.88 0.785 0.765 0.78 0.63 -
P/RPS 3.75 3.36 2.91 2.65 3.18 2.14 1.92 56.31%
P/EPS 29.98 35.23 25.59 24.02 27.70 18.48 16.68 47.88%
EY 3.34 2.84 3.91 4.16 3.61 5.41 5.99 -32.27%
DY 1.44 1.67 1.70 1.91 1.96 1.92 2.38 -28.48%
P/NAPS 1.00 0.88 0.87 0.78 0.79 0.81 0.67 30.63%

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