[PANTECH] QoQ TTM Result on 30-Nov-2022 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 14.44%
YoY- 77.05%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 992,835 1,012,437 1,038,345 1,099,473 1,008,867 875,371 753,195 20.16%
PBT 151,369 155,584 155,787 157,010 136,689 115,500 97,686 33.80%
Tax -38,611 -40,248 -41,031 -43,680 -37,658 -32,161 -25,561 31.55%
NP 112,758 115,336 114,756 113,330 99,031 83,339 72,125 34.59%
-
NP to SH 112,758 115,336 114,756 113,330 99,031 83,339 72,125 34.59%
-
Tax Rate 25.51% 25.87% 26.34% 27.82% 27.55% 27.85% 26.17% -
Total Cost 880,077 897,101 923,589 986,143 909,836 792,032 681,070 18.58%
-
Net Worth 834,819 834,051 796,952 788,519 771,470 763,363 699,437 12.48%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 49,429 49,342 49,267 48,600 43,923 39,187 30,646 37.41%
Div Payout % 43.84% 42.78% 42.93% 42.88% 44.35% 47.02% 42.49% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 834,819 834,051 796,952 788,519 771,470 763,363 699,437 12.48%
NOSH 848,654 845,102 843,156 821,374 839,710 837,974 835,739 1.02%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 11.36% 11.39% 11.05% 10.31% 9.82% 9.52% 9.58% -
ROE 13.51% 13.83% 14.40% 14.37% 12.84% 10.92% 10.31% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 120.12 122.60 126.38 133.86 122.93 106.65 96.92 15.33%
EPS 13.64 13.97 13.97 13.80 12.07 10.15 9.28 29.18%
DPS 6.00 6.00 6.00 5.92 5.35 4.77 3.94 32.26%
NAPS 1.01 1.01 0.97 0.96 0.94 0.93 0.90 7.96%
Adjusted Per Share Value based on latest NOSH - 821,374
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 116.15 118.44 121.47 128.62 118.02 102.41 88.11 20.16%
EPS 13.19 13.49 13.42 13.26 11.59 9.75 8.44 34.55%
DPS 5.78 5.77 5.76 5.69 5.14 4.58 3.59 37.24%
NAPS 0.9766 0.9757 0.9323 0.9225 0.9025 0.893 0.8182 12.48%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.845 0.74 0.745 0.72 0.665 0.665 0.615 -
P/RPS 0.70 0.60 0.59 0.54 0.54 0.62 0.63 7.25%
P/EPS 6.19 5.30 5.33 5.22 5.51 6.55 6.63 -4.46%
EY 16.14 18.87 18.75 19.16 18.15 15.27 15.09 4.57%
DY 7.10 8.11 8.05 8.22 8.05 7.18 6.41 7.03%
P/NAPS 0.84 0.73 0.77 0.75 0.71 0.72 0.68 15.08%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 19/10/23 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 -
Price 0.88 0.785 0.765 0.78 0.63 0.61 0.745 -
P/RPS 0.73 0.64 0.61 0.58 0.51 0.57 0.77 -3.48%
P/EPS 6.45 5.62 5.48 5.65 5.22 6.01 8.03 -13.55%
EY 15.50 17.79 18.26 17.69 19.15 16.64 12.46 15.62%
DY 6.82 7.64 7.84 7.59 8.49 7.83 5.29 18.39%
P/NAPS 0.87 0.78 0.79 0.81 0.67 0.66 0.83 3.17%

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