[PANTECH] QoQ TTM Result on 30-Nov-2023 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
30-Nov-2023 [#3]
Profit Trend
QoQ- -11.98%
YoY- -12.43%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 959,046 957,293 946,337 914,331 992,835 1,012,437 1,038,345 -5.13%
PBT 128,636 136,580 137,031 131,873 151,369 155,584 155,787 -11.93%
Tax -31,738 -32,000 -31,736 -32,626 -38,611 -40,248 -41,031 -15.66%
NP 96,898 104,580 105,295 99,247 112,758 115,336 114,756 -10.61%
-
NP to SH 96,898 104,580 105,295 99,247 112,758 115,336 114,756 -10.61%
-
Tax Rate 24.67% 23.43% 23.16% 24.74% 25.51% 25.87% 26.34% -
Total Cost 862,148 852,713 841,042 815,084 880,077 897,101 923,589 -4.46%
-
Net Worth 882,191 89,040 861,789 844,401 834,819 834,051 796,952 6.97%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 38,579 38,493 49,632 49,526 49,429 49,342 49,267 -14.98%
Div Payout % 39.81% 36.81% 47.14% 49.90% 43.84% 42.78% 42.93% -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 882,191 89,040 861,789 844,401 834,819 834,051 796,952 6.97%
NOSH 832,811 852,355 851,417 850,681 848,654 845,102 843,156 -0.81%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 10.10% 10.92% 11.13% 10.85% 11.36% 11.39% 11.05% -
ROE 10.98% 117.45% 12.22% 11.75% 13.51% 13.83% 14.40% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 115.23 1,150.39 114.20 110.45 120.12 122.60 126.38 -5.94%
EPS 11.64 125.67 12.71 11.99 13.64 13.97 13.97 -11.40%
DPS 4.64 46.26 6.00 6.00 6.00 6.00 6.00 -15.68%
NAPS 1.06 1.07 1.04 1.02 1.01 1.01 0.97 6.06%
Adjusted Per Share Value based on latest NOSH - 850,681
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 112.18 111.98 110.70 106.95 116.13 118.43 121.46 -5.13%
EPS 11.33 12.23 12.32 11.61 13.19 13.49 13.42 -10.62%
DPS 4.51 4.50 5.81 5.79 5.78 5.77 5.76 -14.98%
NAPS 1.0319 0.1042 1.0081 0.9877 0.9765 0.9756 0.9322 6.97%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 1.02 1.08 0.935 0.86 0.845 0.74 0.745 -
P/RPS 0.89 0.09 0.82 0.78 0.70 0.60 0.59 31.36%
P/EPS 8.76 0.86 7.36 7.17 6.19 5.30 5.33 39.05%
EY 11.41 116.37 13.59 13.94 16.14 18.87 18.75 -28.08%
DY 4.54 42.83 6.42 6.98 7.10 8.11 8.05 -31.62%
P/NAPS 0.96 1.01 0.90 0.84 0.84 0.73 0.77 15.76%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 23/10/24 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 -
Price 0.915 1.08 1.04 0.90 0.88 0.785 0.765 -
P/RPS 0.79 0.09 0.91 0.81 0.73 0.64 0.61 18.72%
P/EPS 7.86 0.86 8.18 7.51 6.45 5.62 5.48 27.04%
EY 12.72 116.37 12.22 13.32 15.50 17.79 18.26 -21.33%
DY 5.07 42.83 5.77 6.67 6.82 7.64 7.84 -25.11%
P/NAPS 0.86 1.01 1.00 0.88 0.87 0.78 0.79 5.79%

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