[PANTECH] QoQ TTM Result on 31-May-2019 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -6.19%
YoY- -5.16%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 602,543 601,180 575,825 575,855 609,217 616,070 632,533 -3.19%
PBT 46,024 50,472 51,627 57,248 61,625 61,706 60,120 -16.35%
Tax -10,022 -10,382 -10,616 -12,551 -13,980 -14,325 -13,880 -19.56%
NP 36,002 40,090 41,011 44,697 47,645 47,381 46,240 -15.40%
-
NP to SH 36,002 40,090 41,011 44,697 47,645 47,381 46,244 -15.41%
-
Tax Rate 21.78% 20.57% 20.56% 21.92% 22.69% 23.21% 23.09% -
Total Cost 566,541 561,090 534,814 531,158 561,572 568,689 586,293 -2.26%
-
Net Worth 662,604 607,069 599,404 598,982 585,360 578,561 571,748 10.36%
Dividend
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 14,173 18,646 18,682 18,648 14,905 11,203 11,350 16.00%
Div Payout % 39.37% 46.51% 45.55% 41.72% 31.28% 23.65% 24.55% -
Equity
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 662,604 607,069 599,404 598,982 585,360 578,561 571,748 10.36%
NOSH 752,959 750,671 750,671 750,136 747,857 747,857 747,857 0.45%
Ratio Analysis
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 5.98% 6.67% 7.12% 7.76% 7.82% 7.69% 7.31% -
ROE 5.43% 6.60% 6.84% 7.46% 8.14% 8.19% 8.09% -
Per Share
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 80.02 80.21 76.85 76.91 82.22 83.06 85.19 -4.09%
EPS 4.78 5.35 5.47 5.97 6.43 6.39 6.23 -16.23%
DPS 1.89 2.50 2.51 2.51 2.01 1.51 1.53 15.17%
NAPS 0.88 0.81 0.80 0.80 0.79 0.78 0.77 9.33%
Adjusted Per Share Value based on latest NOSH - 750,136
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 70.49 70.33 67.36 67.36 71.27 72.07 73.99 -3.18%
EPS 4.21 4.69 4.80 5.23 5.57 5.54 5.41 -15.43%
DPS 1.66 2.18 2.19 2.18 1.74 1.31 1.33 15.97%
NAPS 0.7751 0.7102 0.7012 0.7007 0.6848 0.6768 0.6688 10.36%
Price Multiplier on Financial Quarter End Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.47 0.48 0.50 0.52 0.54 0.445 0.46 -
P/RPS 0.59 0.60 0.65 0.68 0.66 0.54 0.54 6.09%
P/EPS 9.83 8.97 9.13 8.71 8.40 6.97 7.39 21.01%
EY 10.17 11.14 10.95 11.48 11.91 14.35 13.54 -17.41%
DY 4.02 5.21 5.02 4.83 3.72 3.39 3.32 13.64%
P/NAPS 0.53 0.59 0.63 0.65 0.68 0.57 0.60 -7.95%
Price Multiplier on Announcement Date
28/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date - 15/01/20 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 -
Price 0.00 0.495 0.515 0.49 0.575 0.45 0.47 -
P/RPS 0.00 0.62 0.67 0.64 0.70 0.54 0.55 -
P/EPS 0.00 9.25 9.41 8.21 8.94 7.04 7.55 -
EY 0.00 10.81 10.63 12.18 11.18 14.20 13.25 -
DY 0.00 5.05 4.87 5.12 3.50 3.36 3.25 -
P/NAPS 0.00 0.61 0.64 0.61 0.73 0.58 0.61 -

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