[PANTECH] QoQ TTM Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 9.59%
YoY- 131.11%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 875,371 753,195 630,257 553,960 553,780 485,943 493,918 46.50%
PBT 115,500 97,686 81,923 66,283 59,546 36,280 29,919 146.29%
Tax -32,161 -25,561 -17,912 -13,888 -11,735 -9,210 -8,769 138.01%
NP 83,339 72,125 64,011 52,395 47,811 27,070 21,150 149.68%
-
NP to SH 83,339 72,125 64,011 52,395 47,811 27,070 21,150 149.68%
-
Tax Rate 27.85% 26.17% 21.86% 20.95% 19.71% 25.39% 29.31% -
Total Cost 792,032 681,070 566,246 501,565 505,969 458,873 472,768 41.10%
-
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 39,187 30,646 26,444 22,527 18,672 17,130 12,597 113.24%
Div Payout % 47.02% 42.49% 41.31% 43.00% 39.06% 63.28% 59.56% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 763,363 699,437 687,855 689,333 686,338 670,992 655,716 10.67%
NOSH 837,974 835,739 805,237 782,294 763,504 751,148 751,006 7.58%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 9.52% 9.58% 10.16% 9.46% 8.63% 5.57% 4.28% -
ROE 10.92% 10.31% 9.31% 7.60% 6.97% 4.03% 3.23% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 106.65 96.92 82.46 73.13 73.42 65.18 66.29 37.34%
EPS 10.15 9.28 8.38 6.92 6.34 3.63 2.84 133.93%
DPS 4.77 3.94 3.46 3.00 2.50 2.30 1.69 99.84%
NAPS 0.93 0.90 0.90 0.91 0.91 0.90 0.88 3.75%
Adjusted Per Share Value based on latest NOSH - 782,294
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 102.40 88.11 73.73 64.80 64.78 56.85 57.78 46.49%
EPS 9.75 8.44 7.49 6.13 5.59 3.17 2.47 149.97%
DPS 4.58 3.59 3.09 2.64 2.18 2.00 1.47 113.46%
NAPS 0.893 0.8182 0.8047 0.8064 0.8029 0.7849 0.7671 10.67%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.665 0.615 0.525 0.535 0.49 0.455 0.39 -
P/RPS 0.62 0.63 0.64 0.73 0.67 0.70 0.59 3.36%
P/EPS 6.55 6.63 6.27 7.73 7.73 12.53 13.74 -39.00%
EY 15.27 15.09 15.95 12.93 12.94 7.98 7.28 63.93%
DY 7.18 6.41 6.59 5.61 5.10 5.05 4.33 40.13%
P/NAPS 0.72 0.68 0.58 0.59 0.54 0.51 0.44 38.90%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 27/04/22 20/01/22 21/10/21 22/07/21 28/04/21 21/01/21 -
Price 0.61 0.745 0.595 0.615 0.505 0.57 0.465 -
P/RPS 0.57 0.77 0.72 0.84 0.69 0.87 0.70 -12.81%
P/EPS 6.01 8.03 7.10 8.89 7.97 15.70 16.38 -48.77%
EY 16.64 12.46 14.08 11.25 12.55 6.37 6.10 95.35%
DY 7.83 5.29 5.82 4.88 4.95 4.04 3.63 67.02%
P/NAPS 0.66 0.83 0.66 0.68 0.55 0.63 0.53 15.76%

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