[PANTECH] QoQ TTM Result on 30-Nov-2021 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 22.17%
YoY- 202.65%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 1,008,867 875,371 753,195 630,257 553,960 553,780 485,943 62.52%
PBT 136,689 115,500 97,686 81,923 66,283 59,546 36,280 141.54%
Tax -37,658 -32,161 -25,561 -17,912 -13,888 -11,735 -9,210 155.04%
NP 99,031 83,339 72,125 64,011 52,395 47,811 27,070 136.86%
-
NP to SH 99,031 83,339 72,125 64,011 52,395 47,811 27,070 136.86%
-
Tax Rate 27.55% 27.85% 26.17% 21.86% 20.95% 19.71% 25.39% -
Total Cost 909,836 792,032 681,070 566,246 501,565 505,969 458,873 57.63%
-
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 43,923 39,187 30,646 26,444 22,527 18,672 17,130 87.01%
Div Payout % 44.35% 47.02% 42.49% 41.31% 43.00% 39.06% 63.28% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 771,470 763,363 699,437 687,855 689,333 686,338 670,992 9.72%
NOSH 839,710 837,974 835,739 805,237 782,294 763,504 751,148 7.69%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 9.82% 9.52% 9.58% 10.16% 9.46% 8.63% 5.57% -
ROE 12.84% 10.92% 10.31% 9.31% 7.60% 6.97% 4.03% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 122.93 106.65 96.92 82.46 73.13 73.42 65.18 52.47%
EPS 12.07 10.15 9.28 8.38 6.92 6.34 3.63 122.28%
DPS 5.35 4.77 3.94 3.46 3.00 2.50 2.30 75.28%
NAPS 0.94 0.93 0.90 0.90 0.91 0.91 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 805,237
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 118.02 102.40 88.11 73.73 64.80 64.78 56.85 62.51%
EPS 11.58 9.75 8.44 7.49 6.13 5.59 3.17 136.63%
DPS 5.14 4.58 3.59 3.09 2.64 2.18 2.00 87.30%
NAPS 0.9025 0.893 0.8182 0.8047 0.8064 0.8029 0.7849 9.72%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.665 0.665 0.615 0.525 0.535 0.49 0.455 -
P/RPS 0.54 0.62 0.63 0.64 0.73 0.67 0.70 -15.84%
P/EPS 5.51 6.55 6.63 6.27 7.73 7.73 12.53 -42.08%
EY 18.15 15.27 15.09 15.95 12.93 12.94 7.98 72.68%
DY 8.05 7.18 6.41 6.59 5.61 5.10 5.05 36.34%
P/NAPS 0.71 0.72 0.68 0.58 0.59 0.54 0.51 24.60%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 -
Price 0.63 0.61 0.745 0.595 0.615 0.505 0.57 -
P/RPS 0.51 0.57 0.77 0.72 0.84 0.69 0.87 -29.88%
P/EPS 5.22 6.01 8.03 7.10 8.89 7.97 15.70 -51.91%
EY 19.15 16.64 12.46 14.08 11.25 12.55 6.37 107.88%
DY 8.49 7.83 5.29 5.82 4.88 4.95 4.04 63.84%
P/NAPS 0.67 0.66 0.83 0.66 0.68 0.55 0.63 4.17%

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