[PANTECH] QoQ TTM Result on 31-Aug-2023 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
19-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- -2.24%
YoY- 13.86%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 957,293 946,337 914,331 992,835 1,012,437 1,038,345 1,099,473 -8.81%
PBT 136,580 137,031 131,873 151,369 155,584 155,787 157,010 -8.86%
Tax -32,000 -31,736 -32,626 -38,611 -40,248 -41,031 -43,680 -18.71%
NP 104,580 105,295 99,247 112,758 115,336 114,756 113,330 -5.21%
-
NP to SH 104,580 105,295 99,247 112,758 115,336 114,756 113,330 -5.21%
-
Tax Rate 23.43% 23.16% 24.74% 25.51% 25.87% 26.34% 27.82% -
Total Cost 852,713 841,042 815,084 880,077 897,101 923,589 986,143 -9.22%
-
Net Worth 89,040 861,789 844,401 834,819 834,051 796,952 788,519 -76.60%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 38,493 49,632 49,526 49,429 49,342 49,267 48,600 -14.38%
Div Payout % 36.81% 47.14% 49.90% 43.84% 42.78% 42.93% 42.88% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 89,040 861,789 844,401 834,819 834,051 796,952 788,519 -76.60%
NOSH 852,355 851,417 850,681 848,654 845,102 843,156 821,374 2.49%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 10.92% 11.13% 10.85% 11.36% 11.39% 11.05% 10.31% -
ROE 117.45% 12.22% 11.75% 13.51% 13.83% 14.40% 14.37% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 1,150.39 114.20 110.45 120.12 122.60 126.38 133.86 319.01%
EPS 125.67 12.71 11.99 13.64 13.97 13.97 13.80 335.49%
DPS 46.26 6.00 6.00 6.00 6.00 6.00 5.92 293.28%
NAPS 1.07 1.04 1.02 1.01 1.01 0.97 0.96 7.49%
Adjusted Per Share Value based on latest NOSH - 848,654
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 111.99 110.70 106.96 116.14 118.44 121.47 128.62 -8.80%
EPS 12.23 12.32 11.61 13.19 13.49 13.42 13.26 -5.24%
DPS 4.50 5.81 5.79 5.78 5.77 5.76 5.69 -14.46%
NAPS 0.1042 1.0081 0.9878 0.9766 0.9757 0.9323 0.9224 -76.60%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.08 0.935 0.86 0.845 0.74 0.745 0.72 -
P/RPS 0.09 0.82 0.78 0.70 0.60 0.59 0.54 -69.68%
P/EPS 0.86 7.36 7.17 6.19 5.30 5.33 5.22 -69.91%
EY 116.37 13.59 13.94 16.14 18.87 18.75 19.16 232.52%
DY 42.83 6.42 6.98 7.10 8.11 8.05 8.22 200.24%
P/NAPS 1.01 0.90 0.84 0.84 0.73 0.77 0.75 21.92%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 30/07/24 25/04/24 18/01/24 19/10/23 26/07/23 27/04/23 12/01/23 -
Price 1.08 1.04 0.90 0.88 0.785 0.765 0.78 -
P/RPS 0.09 0.91 0.81 0.73 0.64 0.61 0.58 -71.09%
P/EPS 0.86 8.18 7.51 6.45 5.62 5.48 5.65 -71.45%
EY 116.37 12.22 13.32 15.50 17.79 18.26 17.69 250.68%
DY 42.83 5.77 6.67 6.82 7.64 7.84 7.59 216.62%
P/NAPS 1.01 1.00 0.88 0.87 0.78 0.79 0.81 15.83%

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