[PANTECH] QoQ TTM Result on 28-Feb-2021 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 27.99%
YoY- -24.81%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 630,257 553,960 553,780 485,943 493,918 526,391 538,112 11.10%
PBT 81,923 66,283 59,546 36,280 29,919 32,049 27,826 105.28%
Tax -17,912 -13,888 -11,735 -9,210 -8,769 -9,378 -8,696 61.81%
NP 64,011 52,395 47,811 27,070 21,150 22,671 19,130 123.54%
-
NP to SH 64,011 52,395 47,811 27,070 21,150 22,671 19,130 123.54%
-
Tax Rate 21.86% 20.95% 19.71% 25.39% 29.31% 29.26% 31.25% -
Total Cost 566,246 501,565 505,969 458,873 472,768 503,720 518,982 5.97%
-
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 26,444 22,527 18,672 17,130 12,597 12,619 12,645 63.45%
Div Payout % 41.31% 43.00% 39.06% 63.28% 59.56% 55.66% 66.10% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 687,855 689,333 686,338 670,992 655,716 654,819 646,401 4.22%
NOSH 805,237 782,294 763,504 751,148 751,006 751,006 751,006 4.75%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 10.16% 9.46% 8.63% 5.57% 4.28% 4.31% 3.56% -
ROE 9.31% 7.60% 6.97% 4.03% 3.23% 3.46% 2.96% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 82.46 73.13 73.42 65.18 66.29 70.74 72.43 9.02%
EPS 8.38 6.92 6.34 3.63 2.84 3.05 2.57 119.73%
DPS 3.46 3.00 2.50 2.30 1.69 1.69 1.69 61.16%
NAPS 0.90 0.91 0.91 0.90 0.88 0.88 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 751,148
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 73.73 64.80 64.78 56.85 57.78 61.58 62.95 11.10%
EPS 7.49 6.13 5.59 3.17 2.47 2.65 2.24 123.44%
DPS 3.09 2.64 2.18 2.00 1.47 1.48 1.48 63.28%
NAPS 0.8047 0.8064 0.8029 0.7849 0.7671 0.766 0.7562 4.22%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.525 0.535 0.49 0.455 0.39 0.365 0.375 -
P/RPS 0.64 0.73 0.67 0.70 0.59 0.52 0.52 14.83%
P/EPS 6.27 7.73 7.73 12.53 13.74 11.98 14.56 -42.94%
EY 15.95 12.93 12.94 7.98 7.28 8.35 6.87 75.24%
DY 6.59 5.61 5.10 5.05 4.33 4.63 4.51 28.73%
P/NAPS 0.58 0.59 0.54 0.51 0.44 0.41 0.43 22.05%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 20/10/20 23/07/20 -
Price 0.595 0.615 0.505 0.57 0.465 0.43 0.37 -
P/RPS 0.72 0.84 0.69 0.87 0.70 0.61 0.51 25.82%
P/EPS 7.10 8.89 7.97 15.70 16.38 14.11 14.37 -37.47%
EY 14.08 11.25 12.55 6.37 6.10 7.09 6.96 59.88%
DY 5.82 4.88 4.95 4.04 3.63 3.93 4.57 17.47%
P/NAPS 0.66 0.68 0.55 0.63 0.53 0.49 0.43 33.02%

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