[PANTECH] QoQ TTM Result on 31-May-2022 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 15.55%
YoY- 74.31%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 1,038,345 1,099,473 1,008,867 875,371 753,195 630,257 553,960 52.19%
PBT 155,787 157,010 136,689 115,500 97,686 81,923 66,283 77.05%
Tax -41,031 -43,680 -37,658 -32,161 -25,561 -17,912 -13,888 106.30%
NP 114,756 113,330 99,031 83,339 72,125 64,011 52,395 68.89%
-
NP to SH 114,756 113,330 99,031 83,339 72,125 64,011 52,395 68.89%
-
Tax Rate 26.34% 27.82% 27.55% 27.85% 26.17% 21.86% 20.95% -
Total Cost 923,589 986,143 909,836 792,032 681,070 566,246 501,565 50.40%
-
Net Worth 796,952 788,519 771,470 763,363 699,437 687,855 689,333 10.18%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 49,267 48,600 43,923 39,187 30,646 26,444 22,527 68.72%
Div Payout % 42.93% 42.88% 44.35% 47.02% 42.49% 41.31% 43.00% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 796,952 788,519 771,470 763,363 699,437 687,855 689,333 10.18%
NOSH 843,156 821,374 839,710 837,974 835,739 805,237 782,294 5.13%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 11.05% 10.31% 9.82% 9.52% 9.58% 10.16% 9.46% -
ROE 14.40% 14.37% 12.84% 10.92% 10.31% 9.31% 7.60% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 126.38 133.86 122.93 106.65 96.92 82.46 73.13 44.15%
EPS 13.97 13.80 12.07 10.15 9.28 8.38 6.92 59.93%
DPS 6.00 5.92 5.35 4.77 3.94 3.46 3.00 58.94%
NAPS 0.97 0.96 0.94 0.93 0.90 0.90 0.91 4.36%
Adjusted Per Share Value based on latest NOSH - 837,974
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 121.47 128.62 118.02 102.40 88.11 73.73 64.80 52.20%
EPS 13.42 13.26 11.58 9.75 8.44 7.49 6.13 68.84%
DPS 5.76 5.69 5.14 4.58 3.59 3.09 2.64 68.46%
NAPS 0.9323 0.9224 0.9025 0.893 0.8182 0.8047 0.8064 10.18%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.745 0.72 0.665 0.665 0.615 0.525 0.535 -
P/RPS 0.59 0.54 0.54 0.62 0.63 0.64 0.73 -13.26%
P/EPS 5.33 5.22 5.51 6.55 6.63 6.27 7.73 -22.00%
EY 18.75 19.16 18.15 15.27 15.09 15.95 12.93 28.20%
DY 8.05 8.22 8.05 7.18 6.41 6.59 5.61 27.30%
P/NAPS 0.77 0.75 0.71 0.72 0.68 0.58 0.59 19.48%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 20/01/22 21/10/21 -
Price 0.765 0.78 0.63 0.61 0.745 0.595 0.615 -
P/RPS 0.61 0.58 0.51 0.57 0.77 0.72 0.84 -19.25%
P/EPS 5.48 5.65 5.22 6.01 8.03 7.10 8.89 -27.63%
EY 18.26 17.69 19.15 16.64 12.46 14.08 11.25 38.23%
DY 7.84 7.59 8.49 7.83 5.29 5.82 4.88 37.29%
P/NAPS 0.79 0.81 0.67 0.66 0.83 0.66 0.68 10.54%

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