[PANTECH] QoQ TTM Result on 28-Feb-2022 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 12.68%
YoY- 166.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 1,099,473 1,008,867 875,371 753,195 630,257 553,960 553,780 57.90%
PBT 157,010 136,689 115,500 97,686 81,923 66,283 59,546 90.74%
Tax -43,680 -37,658 -32,161 -25,561 -17,912 -13,888 -11,735 139.98%
NP 113,330 99,031 83,339 72,125 64,011 52,395 47,811 77.68%
-
NP to SH 113,330 99,031 83,339 72,125 64,011 52,395 47,811 77.68%
-
Tax Rate 27.82% 27.55% 27.85% 26.17% 21.86% 20.95% 19.71% -
Total Cost 986,143 909,836 792,032 681,070 566,246 501,565 505,969 55.96%
-
Net Worth 788,519 771,470 763,363 699,437 687,855 689,333 686,338 9.68%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 48,600 43,923 39,187 30,646 26,444 22,527 18,672 89.10%
Div Payout % 42.88% 44.35% 47.02% 42.49% 41.31% 43.00% 39.06% -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 788,519 771,470 763,363 699,437 687,855 689,333 686,338 9.68%
NOSH 821,374 839,710 837,974 835,739 805,237 782,294 763,504 4.98%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 10.31% 9.82% 9.52% 9.58% 10.16% 9.46% 8.63% -
ROE 14.37% 12.84% 10.92% 10.31% 9.31% 7.60% 6.97% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 133.86 122.93 106.65 96.92 82.46 73.13 73.42 49.18%
EPS 13.80 12.07 10.15 9.28 8.38 6.92 6.34 67.87%
DPS 5.92 5.35 4.77 3.94 3.46 3.00 2.50 77.56%
NAPS 0.96 0.94 0.93 0.90 0.90 0.91 0.91 3.62%
Adjusted Per Share Value based on latest NOSH - 835,739
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 128.62 118.02 102.41 88.11 73.73 64.81 64.78 57.90%
EPS 13.26 11.59 9.75 8.44 7.49 6.13 5.59 77.77%
DPS 5.69 5.14 4.58 3.59 3.09 2.64 2.18 89.45%
NAPS 0.9225 0.9025 0.893 0.8182 0.8047 0.8064 0.8029 9.68%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.72 0.665 0.665 0.615 0.525 0.535 0.49 -
P/RPS 0.54 0.54 0.62 0.63 0.64 0.73 0.67 -13.38%
P/EPS 5.22 5.51 6.55 6.63 6.27 7.73 7.73 -23.01%
EY 19.16 18.15 15.27 15.09 15.95 12.93 12.94 29.87%
DY 8.22 8.05 7.18 6.41 6.59 5.61 5.10 37.42%
P/NAPS 0.75 0.71 0.72 0.68 0.58 0.59 0.54 24.45%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 -
Price 0.78 0.63 0.61 0.745 0.595 0.615 0.505 -
P/RPS 0.58 0.51 0.57 0.77 0.72 0.84 0.69 -10.92%
P/EPS 5.65 5.22 6.01 8.03 7.10 8.89 7.97 -20.47%
EY 17.69 19.15 16.64 12.46 14.08 11.25 12.55 25.68%
DY 7.59 8.49 7.83 5.29 5.82 4.88 4.95 32.93%
P/NAPS 0.81 0.67 0.66 0.83 0.66 0.68 0.55 29.41%

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