[PANTECH] YoY Annualized Quarter Result on 28-Feb-2020 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2020
Quarter
28-Feb-2020 [#4]
Profit Trend
QoQ- -5.67%
YoY- -24.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 753,196 485,943 602,472 602,543 609,217 614,682 479,349 9.45%
PBT 97,686 36,280 46,738 46,023 61,625 58,031 39,095 20.08%
Tax -25,561 -9,210 -10,882 -10,021 -13,980 -12,509 -10,687 19.04%
NP 72,125 27,070 35,856 36,002 47,645 45,522 28,408 20.47%
-
NP to SH 72,125 27,070 35,856 36,002 47,645 46,969 29,718 19.39%
-
Tax Rate 26.17% 25.39% 23.28% 21.77% 22.69% 21.56% 27.34% -
Total Cost 681,071 458,873 566,616 566,541 561,572 569,160 450,941 8.59%
-
Net Worth 699,437 670,992 659,501 660,036 585,360 548,738 523,264 5.97%
Dividend
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div 31,086 17,147 14,164 14,175 14,893 18,538 13,265 18.55%
Div Payout % 43.10% 63.35% 39.50% 39.37% 31.26% 39.47% 44.64% -
Equity
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 699,437 670,992 659,501 660,036 585,360 548,738 523,264 5.97%
NOSH 835,739 751,148 750,998 750,041 747,857 745,853 736,992 2.54%
Ratio Analysis
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 9.58% 5.57% 5.95% 5.98% 7.82% 7.41% 5.93% -
ROE 10.31% 4.03% 5.44% 5.45% 8.14% 8.56% 5.68% -
Per Share
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 96.92 65.18 80.39 80.33 82.22 82.89 65.04 8.29%
EPS 9.28 3.63 4.78 4.80 6.43 6.33 4.03 18.14%
DPS 4.00 2.30 1.89 1.89 2.01 2.50 1.80 17.30%
NAPS 0.90 0.90 0.88 0.88 0.79 0.74 0.71 4.85%
Adjusted Per Share Value based on latest NOSH - 752,959
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 88.11 56.85 70.48 70.49 71.27 71.91 56.08 9.45%
EPS 8.44 3.17 4.19 4.21 5.57 5.49 3.48 19.37%
DPS 3.64 2.01 1.66 1.66 1.74 2.17 1.55 18.60%
NAPS 0.8182 0.7849 0.7715 0.7721 0.6848 0.6419 0.6121 5.97%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.615 0.455 0.47 0.47 0.54 0.60 0.47 -
P/RPS 0.63 0.70 0.58 0.59 0.66 0.72 0.72 -2.63%
P/EPS 6.63 12.53 9.82 9.79 8.40 9.47 11.66 -10.67%
EY 15.09 7.98 10.18 10.21 11.91 10.56 8.58 11.94%
DY 6.50 5.05 4.02 4.02 3.72 4.17 3.83 11.15%
P/NAPS 0.68 0.51 0.53 0.53 0.68 0.81 0.66 0.59%
Price Multiplier on Announcement Date
28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 27/04/22 28/04/21 11/06/20 - 24/04/19 30/04/18 25/04/17 -
Price 0.745 0.57 0.385 0.00 0.575 0.595 0.61 -
P/RPS 0.77 0.87 0.48 0.00 0.70 0.72 0.94 -3.90%
P/EPS 8.03 15.70 8.05 0.00 8.94 9.39 15.13 -11.89%
EY 12.46 6.37 12.43 0.00 11.18 10.65 6.61 13.50%
DY 5.37 4.04 4.91 0.00 3.50 4.20 2.95 12.72%
P/NAPS 0.83 0.63 0.44 0.00 0.73 0.80 0.86 -0.70%

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