[PANTECH] QoQ TTM Result on 31-May-2020 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -46.65%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Revenue 485,943 493,918 526,391 538,112 602,472 602,543 601,180 -15.66%
PBT 36,280 29,919 32,049 27,826 46,738 46,024 50,472 -23.22%
Tax -9,210 -8,769 -9,378 -8,696 -10,882 -10,022 -10,382 -9.14%
NP 27,070 21,150 22,671 19,130 35,856 36,002 40,090 -26.97%
-
NP to SH 27,070 21,150 22,671 19,130 35,856 36,002 40,090 -26.97%
-
Tax Rate 25.39% 29.31% 29.26% 31.25% 23.28% 21.78% 20.57% -
Total Cost 458,873 472,768 503,720 518,982 566,616 566,541 561,090 -14.86%
-
Net Worth 670,992 655,716 654,819 646,401 659,501 662,604 607,069 8.34%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Div 17,130 12,597 12,619 12,645 14,160 14,173 18,646 -6.56%
Div Payout % 63.28% 59.56% 55.66% 66.10% 39.49% 39.37% 46.51% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Net Worth 670,992 655,716 654,819 646,401 659,501 662,604 607,069 8.34%
NOSH 751,148 751,006 751,006 751,006 750,998 752,959 750,671 0.05%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
NP Margin 5.57% 4.28% 4.31% 3.56% 5.95% 5.98% 6.67% -
ROE 4.03% 3.23% 3.46% 2.96% 5.44% 5.43% 6.60% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 65.18 66.29 70.74 72.43 80.39 80.02 80.21 -15.30%
EPS 3.63 2.84 3.05 2.57 4.78 4.78 5.35 -26.68%
DPS 2.30 1.69 1.69 1.69 1.89 1.89 2.50 -6.45%
NAPS 0.90 0.88 0.88 0.87 0.88 0.88 0.81 8.79%
Adjusted Per Share Value based on latest NOSH - 751,006
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 56.85 57.78 61.58 62.95 70.48 70.49 70.33 -15.66%
EPS 3.17 2.47 2.65 2.24 4.19 4.21 4.69 -26.91%
DPS 2.00 1.47 1.48 1.48 1.66 1.66 2.18 -6.66%
NAPS 0.7849 0.7671 0.766 0.7562 0.7715 0.7751 0.7102 8.33%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 -
Price 0.455 0.39 0.365 0.375 0.47 0.47 0.48 -
P/RPS 0.70 0.59 0.52 0.52 0.58 0.59 0.60 13.13%
P/EPS 12.53 13.74 11.98 14.56 9.82 9.83 8.97 30.67%
EY 7.98 7.28 8.35 6.87 10.18 10.17 11.14 -23.43%
DY 5.05 4.33 4.63 4.51 4.02 4.02 5.21 -2.46%
P/NAPS 0.51 0.44 0.41 0.43 0.53 0.53 0.59 -11.00%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 -
Price 0.57 0.465 0.43 0.37 0.385 0.00 0.495 -
P/RPS 0.87 0.70 0.61 0.51 0.48 0.00 0.62 31.14%
P/EPS 15.70 16.38 14.11 14.37 8.05 0.00 9.25 52.72%
EY 6.37 6.10 7.09 6.96 12.43 0.00 10.81 -34.51%
DY 4.04 3.63 3.93 4.57 4.91 0.00 5.05 -16.35%
P/NAPS 0.63 0.53 0.49 0.43 0.44 0.00 0.61 2.61%

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