[PANTECH] QoQ TTM Result on 31-Aug-2022 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 18.83%
YoY- 89.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 1,012,437 1,038,345 1,099,473 1,008,867 875,371 753,195 630,257 37.20%
PBT 155,584 155,787 157,010 136,689 115,500 97,686 81,923 53.41%
Tax -40,248 -41,031 -43,680 -37,658 -32,161 -25,561 -17,912 71.63%
NP 115,336 114,756 113,330 99,031 83,339 72,125 64,011 48.12%
-
NP to SH 115,336 114,756 113,330 99,031 83,339 72,125 64,011 48.12%
-
Tax Rate 25.87% 26.34% 27.82% 27.55% 27.85% 26.17% 21.86% -
Total Cost 897,101 923,589 986,143 909,836 792,032 681,070 566,246 35.93%
-
Net Worth 834,051 796,952 788,519 771,470 763,363 699,437 687,855 13.72%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 49,342 49,267 48,600 43,923 39,187 30,646 26,444 51.62%
Div Payout % 42.78% 42.93% 42.88% 44.35% 47.02% 42.49% 41.31% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 834,051 796,952 788,519 771,470 763,363 699,437 687,855 13.72%
NOSH 845,102 843,156 821,374 839,710 837,974 835,739 805,237 3.27%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 11.39% 11.05% 10.31% 9.82% 9.52% 9.58% 10.16% -
ROE 13.83% 14.40% 14.37% 12.84% 10.92% 10.31% 9.31% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 122.60 126.38 133.86 122.93 106.65 96.92 82.46 30.29%
EPS 13.97 13.97 13.80 12.07 10.15 9.28 8.38 40.63%
DPS 6.00 6.00 5.92 5.35 4.77 3.94 3.46 44.38%
NAPS 1.01 0.97 0.96 0.94 0.93 0.90 0.90 7.99%
Adjusted Per Share Value based on latest NOSH - 839,710
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 118.44 121.47 128.62 118.02 102.41 88.11 73.73 37.20%
EPS 13.49 13.42 13.26 11.59 9.75 8.44 7.49 48.08%
DPS 5.77 5.76 5.69 5.14 4.58 3.59 3.09 51.69%
NAPS 0.9757 0.9323 0.9225 0.9025 0.893 0.8182 0.8047 13.72%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.74 0.745 0.72 0.665 0.665 0.615 0.525 -
P/RPS 0.60 0.59 0.54 0.54 0.62 0.63 0.64 -4.21%
P/EPS 5.30 5.33 5.22 5.51 6.55 6.63 6.27 -10.60%
EY 18.87 18.75 19.16 18.15 15.27 15.09 15.95 11.87%
DY 8.11 8.05 8.22 8.05 7.18 6.41 6.59 14.85%
P/NAPS 0.73 0.77 0.75 0.71 0.72 0.68 0.58 16.58%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 -
Price 0.785 0.765 0.78 0.63 0.61 0.745 0.595 -
P/RPS 0.64 0.61 0.58 0.51 0.57 0.77 0.72 -7.55%
P/EPS 5.62 5.48 5.65 5.22 6.01 8.03 7.10 -14.44%
EY 17.79 18.26 17.69 19.15 16.64 12.46 14.08 16.89%
DY 7.64 7.84 7.59 8.49 7.83 5.29 5.82 19.90%
P/NAPS 0.78 0.79 0.81 0.67 0.66 0.83 0.66 11.79%

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