[PANTECH] QoQ TTM Result on 30-Nov-2019 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
15-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- -2.25%
YoY- -15.39%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 538,112 602,472 602,543 601,180 575,825 575,855 609,217 -9.41%
PBT 27,826 46,738 46,024 50,472 51,627 57,248 61,625 -46.93%
Tax -8,696 -10,882 -10,022 -10,382 -10,616 -12,551 -13,980 -31.50%
NP 19,130 35,856 36,002 40,090 41,011 44,697 47,645 -51.67%
-
NP to SH 19,130 35,856 36,002 40,090 41,011 44,697 47,645 -51.67%
-
Tax Rate 31.25% 23.28% 21.78% 20.57% 20.56% 21.92% 22.69% -
Total Cost 518,982 566,616 566,541 561,090 534,814 531,158 561,572 -6.09%
-
Net Worth 646,401 659,501 662,604 607,069 599,404 598,982 585,360 8.22%
Dividend
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 12,645 14,160 14,173 18,646 18,682 18,648 14,905 -12.28%
Div Payout % 66.10% 39.49% 39.37% 46.51% 45.55% 41.72% 31.28% -
Equity
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 646,401 659,501 662,604 607,069 599,404 598,982 585,360 8.22%
NOSH 751,006 750,998 752,959 750,671 750,671 750,136 747,857 0.33%
Ratio Analysis
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 3.56% 5.95% 5.98% 6.67% 7.12% 7.76% 7.82% -
ROE 2.96% 5.44% 5.43% 6.60% 6.84% 7.46% 8.14% -
Per Share
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 72.43 80.39 80.02 80.21 76.85 76.91 82.22 -9.60%
EPS 2.57 4.78 4.78 5.35 5.47 5.97 6.43 -51.85%
DPS 1.69 1.89 1.89 2.50 2.51 2.51 2.01 -12.90%
NAPS 0.87 0.88 0.88 0.81 0.80 0.80 0.79 7.99%
Adjusted Per Share Value based on latest NOSH - 750,671
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 62.95 70.48 70.49 70.33 67.36 67.36 71.27 -9.41%
EPS 2.24 4.19 4.21 4.69 4.80 5.23 5.57 -51.61%
DPS 1.48 1.66 1.66 2.18 2.19 2.18 1.74 -12.10%
NAPS 0.7562 0.7715 0.7751 0.7102 0.7012 0.7007 0.6848 8.22%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.375 0.47 0.47 0.48 0.50 0.52 0.54 -
P/RPS 0.52 0.58 0.59 0.60 0.65 0.68 0.66 -17.30%
P/EPS 14.56 9.82 9.83 8.97 9.13 8.71 8.40 55.01%
EY 6.87 10.18 10.17 11.14 10.95 11.48 11.91 -35.49%
DY 4.51 4.02 4.02 5.21 5.02 4.83 3.72 16.58%
P/NAPS 0.43 0.53 0.53 0.59 0.63 0.65 0.68 -30.59%
Price Multiplier on Announcement Date
31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 23/07/20 11/06/20 - 15/01/20 23/10/19 25/07/19 24/04/19 -
Price 0.37 0.385 0.00 0.495 0.515 0.49 0.575 -
P/RPS 0.51 0.48 0.00 0.62 0.67 0.64 0.70 -22.30%
P/EPS 14.37 8.05 0.00 9.25 9.41 8.21 8.94 45.97%
EY 6.96 12.43 0.00 10.81 10.63 12.18 11.18 -31.45%
DY 4.57 4.91 0.00 5.05 4.87 5.12 3.50 23.68%
P/NAPS 0.43 0.44 0.00 0.61 0.64 0.61 0.73 -34.41%

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