[PANTECH] QoQ TTM Result on 29-Feb-2020 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- -0.41%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Revenue 493,918 526,391 538,112 602,472 602,543 601,180 575,825 -11.53%
PBT 29,919 32,049 27,826 46,738 46,024 50,472 51,627 -35.32%
Tax -8,769 -9,378 -8,696 -10,882 -10,022 -10,382 -10,616 -14.15%
NP 21,150 22,671 19,130 35,856 36,002 40,090 41,011 -41.07%
-
NP to SH 21,150 22,671 19,130 35,856 36,002 40,090 41,011 -41.07%
-
Tax Rate 29.31% 29.26% 31.25% 23.28% 21.78% 20.57% 20.56% -
Total Cost 472,768 503,720 518,982 566,616 566,541 561,090 534,814 -9.37%
-
Net Worth 655,716 654,819 646,401 659,501 662,604 607,069 599,404 7.43%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Div 12,597 12,619 12,645 14,160 14,173 18,646 18,682 -27.00%
Div Payout % 59.56% 55.66% 66.10% 39.49% 39.37% 46.51% 45.55% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Net Worth 655,716 654,819 646,401 659,501 662,604 607,069 599,404 7.43%
NOSH 751,006 751,006 751,006 750,998 752,959 750,671 750,671 0.03%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
NP Margin 4.28% 4.31% 3.56% 5.95% 5.98% 6.67% 7.12% -
ROE 3.23% 3.46% 2.96% 5.44% 5.43% 6.60% 6.84% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 66.29 70.74 72.43 80.39 80.02 80.21 76.85 -11.13%
EPS 2.84 3.05 2.57 4.78 4.78 5.35 5.47 -40.75%
DPS 1.69 1.69 1.69 1.89 1.89 2.50 2.51 -27.08%
NAPS 0.88 0.88 0.87 0.88 0.88 0.81 0.80 7.90%
Adjusted Per Share Value based on latest NOSH - 750,998
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 57.78 61.58 62.95 70.48 70.49 70.33 67.36 -11.53%
EPS 2.47 2.65 2.24 4.19 4.21 4.69 4.80 -41.17%
DPS 1.47 1.48 1.48 1.66 1.66 2.18 2.19 -27.26%
NAPS 0.7671 0.766 0.7562 0.7715 0.7751 0.7102 0.7012 7.43%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 -
Price 0.39 0.365 0.375 0.47 0.47 0.48 0.50 -
P/RPS 0.59 0.52 0.52 0.58 0.59 0.60 0.65 -7.44%
P/EPS 13.74 11.98 14.56 9.82 9.83 8.97 9.13 38.60%
EY 7.28 8.35 6.87 10.18 10.17 11.14 10.95 -27.82%
DY 4.33 4.63 4.51 4.02 4.02 5.21 5.02 -11.13%
P/NAPS 0.44 0.41 0.43 0.53 0.53 0.59 0.63 -24.92%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 23/10/19 -
Price 0.465 0.43 0.37 0.385 0.00 0.495 0.515 -
P/RPS 0.70 0.61 0.51 0.48 0.00 0.62 0.67 3.56%
P/EPS 16.38 14.11 14.37 8.05 0.00 9.25 9.41 55.69%
EY 6.10 7.09 6.96 12.43 0.00 10.81 10.63 -35.82%
DY 3.63 3.93 4.57 4.91 0.00 5.05 4.87 -20.91%
P/NAPS 0.53 0.49 0.43 0.44 0.00 0.61 0.64 -13.98%

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