[PANTECH] YoY Annualized Quarter Result on 30-Nov-2018 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

17-Jan-2019

Admission Sponsor

Sponsor

Financial Year

28-Feb-2019

Quarter

30-Nov-2018 [#3]

Profit Trend

QoQ- -3.48%

YoY- 1.15%

Quarter Report

Pantech 3Q_30Nov2018_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Annualized Quarter Result
Revenue	659,102	466,684	611,422	622,138	620,288	435,776	538,738	3.41%
YoY %	41.23%	-23.67%	-1.72%	0.30%	42.34%	-19.11%	-	-
Horiz. %	122.34%	86.63%	113.49%	115.48%	115.14%	80.89%	100.00%	-
PBT	87,029	26,172	48,596	63,468	58,568	33,114	55,892	7.65%
YoY %	232.53%	-46.14%	-23.43%	8.37%	76.87%	-40.75%	-	-
Horiz. %	155.71%	46.83%	86.95%	113.55%	104.79%	59.25%	100.00%	-
Tax	-19,218	-7,616	-10,432	-15,230	-12,809	-7,568	-15,028	4.18%
YoY %	-152.34%	26.99%	31.50%	-18.90%	-69.25%	49.64%	-	-
Horiz. %	127.88%	50.68%	69.42%	101.34%	85.23%	50.36%	100.00%	-
NP	67,810	18,556	38,164	48,237	45,758	25,546	40,864	8.79%
YoY %	265.43%	-51.38%	-20.88%	5.42%	79.12%	-37.49%	-	-
Horiz. %	165.94%	45.41%	93.39%	118.04%	111.98%	62.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,810	18,556	38,164	48,237	47,688	26,146	40,864	8.79%
YoY %	265.43%	-51.38%	-20.88%	1.15%	82.39%	-36.02%	-	-
Horiz. %	165.94%	45.41%	93.39%	118.04%	116.70%	63.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	29.10%	21.47%	24.00%	21.87%	22.85%	26.89%	-
YoY %	-24.12%	35.54%	-10.54%	9.74%	-4.29%	-15.02%	-	-
Horiz. %	82.11%	108.22%	79.84%	89.25%	81.33%	84.98%	100.00%	-
Total Cost	591,292	448,128	573,258	573,901	574,529	410,229	497,874	2.90%
YoY %	31.95%	-21.83%	-0.11%	-0.11%	40.05%	-17.60%	-	-
Horiz. %	118.76%	90.01%	115.14%	115.27%	115.40%	82.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,855	655,716	607,069	578,561	573,840	509,572	498,638	5.50%
YoY %	4.90%	8.01%	4.93%	0.82%	12.61%	2.19%	-	-
Horiz. %	137.95%	131.50%	121.75%	116.03%	115.08%	102.19%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Dividend
Div	25,476	12,915	14,989	9,988	20,962	10,641	12,972	11.89%
YoY %	97.26%	-13.84%	50.07%	-52.35%	96.99%	-17.97%	-	-
Horiz. %	196.39%	99.56%	115.55%	77.00%	161.59%	82.03%	100.00%	-
Div Payout %	37.57%	69.60%	39.28%	20.71%	43.96%	40.70%	31.75%	-
YoY %	-46.02%	77.19%	89.67%	-52.89%	8.01%	28.19%	-	-
Horiz. %	118.33%	219.21%	123.72%	65.23%	138.46%	128.19%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Equity
Net Worth	687,855	655,716	607,069	578,561	573,840	509,572	498,638	5.50%
YoY %	4.90%	8.01%	4.93%	0.82%	12.61%	2.19%	-	-
Horiz. %	137.95%	131.50%	121.75%	116.03%	115.08%	102.19%	100.00%	-
NOSH	805,237	751,006	750,671	747,857	740,600	616,329	608,095	4.78%
YoY %	7.22%	0.04%	0.38%	0.98%	20.16%	1.35%	-	-
Horiz. %	132.42%	123.50%	123.45%	122.98%	121.79%	101.35%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Ratio Analysis
NP Margin	10.29%	3.98%	6.24%	7.75%	7.38%	5.86%	7.59%	-
YoY %	158.54%	-36.22%	-19.48%	5.01%	25.94%	-22.79%	-	-
Horiz. %	135.57%	52.44%	82.21%	102.11%	97.23%	77.21%	100.00%	-
ROE	9.86%	2.83%	6.29%	8.34%	8.31%	5.13%	8.20%	-
YoY %	248.41%	-55.01%	-24.58%	0.36%	61.99%	-37.44%	-	-
Horiz. %	120.24%	34.51%	76.71%	101.71%	101.34%	62.56%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Per Share
RPS	86.24	62.63	81.58	83.88	78.91	70.98	88.59	-0.44%
YoY %	37.70%	-23.23%	-2.74%	6.30%	11.17%	-19.88%	-	-
Horiz. %	97.35%	70.70%	92.09%	94.68%	89.07%	80.12%	100.00%	-
EPS	8.87	2.49	5.09	6.51	6.44	4.27	6.72	4.73%
YoY %	256.22%	-51.08%	-21.81%	1.09%	50.82%	-36.46%	-	-
Horiz. %	131.99%	37.05%	75.74%	96.88%	95.83%	63.54%	100.00%	-
DPS	3.33	1.73	2.00	1.35	2.67	1.73	2.13	7.72%
YoY %	92.49%	-13.50%	48.15%	-49.44%	54.34%	-18.78%	-	-
Horiz. %	156.34%	81.22%	93.90%	63.38%	125.35%	81.22%	100.00%	-
NAPS	0.90	0.88	0.81	0.78	0.73	0.83	0.82	1.56%
YoY %	2.27%	8.64%	3.85%	6.85%	-12.05%	1.22%	-	-
Horiz. %	109.76%	107.32%	98.78%	95.12%	89.02%	101.22%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Adjusted Per Share Value based on latest NOSH - 747,857
RPS	77.10	54.59	71.53	72.78	72.56	50.98	63.02	3.41%
YoY %	41.23%	-23.68%	-1.72%	0.30%	42.33%	-19.11%	-	-
Horiz. %	122.34%	86.62%	113.50%	115.49%	115.14%	80.89%	100.00%	-
EPS	7.93	2.17	4.46	5.64	5.58	3.06	4.78	8.79%
YoY %	265.44%	-51.35%	-20.92%	1.08%	82.35%	-35.98%	-	-
Horiz. %	165.90%	45.40%	93.31%	117.99%	116.74%	64.02%	100.00%	-
DPS	2.98	1.51	1.75	1.17	2.45	1.24	1.52	11.86%
YoY %	97.35%	-13.71%	49.57%	-52.24%	97.58%	-18.42%	-	-
Horiz. %	196.05%	99.34%	115.13%	76.97%	161.18%	81.58%	100.00%	-
NAPS	0.8047	0.7671	0.7102	0.6768	0.6713	0.5961	0.5833	5.50%
YoY %	4.90%	8.01%	4.93%	0.82%	12.62%	2.19%	-	-
Horiz. %	137.96%	131.51%	121.76%	116.03%	115.09%	102.19%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	-
Price	0.525	0.39	0.48	0.445	0.635	0.525	0.64	-
P/RPS	0.61	0.62	0.59	0.53	0.80	0.74	0.72	-2.72%
YoY %	-1.61%	5.08%	11.32%	-33.75%	8.11%	2.78%	-	-
Horiz. %	84.72%	86.11%	81.94%	73.61%	111.11%	102.78%	100.00%	-
P/EPS	5.92	15.66	9.43	6.84	10.47	12.33	9.52	-7.60%
YoY %	-62.20%	66.07%	37.87%	-34.67%	-15.09%	29.52%	-	-
Horiz. %	62.18%	164.50%	99.05%	71.85%	109.98%	129.52%	100.00%	-
EY	16.90	6.39	10.61	14.61	9.55	8.11	10.50	8.24%
YoY %	164.48%	-39.77%	-27.38%	52.98%	17.76%	-22.76%	-	-
Horiz. %	160.95%	60.86%	101.05%	139.14%	90.95%	77.24%	100.00%	-
DY	6.35	4.44	4.17	3.03	4.20	3.30	3.33	11.34%
YoY %	43.02%	6.47%	37.62%	-27.86%	27.27%	-0.90%	-	-
Horiz. %	190.69%	133.33%	125.23%	90.99%	126.13%	99.10%	100.00%	-
P/NAPS	0.58	0.44	0.59	0.57	0.87	0.63	0.78	-4.81%
YoY %	31.82%	-25.42%	3.51%	-34.48%	38.10%	-19.23%	-	-
Horiz. %	74.36%	56.41%	75.64%	73.08%	111.54%	80.77%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Announcement Date
Date	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	12/01/17	20/01/16	-
Price	0.595	0.465	0.495	0.45	0.635	0.465	0.55	-
P/RPS	0.69	0.74	0.61	0.54	0.80	0.66	0.62	1.79%
YoY %	-6.76%	21.31%	12.96%	-32.50%	21.21%	6.45%	-	-
Horiz. %	111.29%	119.35%	98.39%	87.10%	129.03%	106.45%	100.00%	-
P/EPS	6.71	18.67	9.72	6.92	10.47	10.92	8.18	-3.24%
YoY %	-64.06%	92.08%	40.46%	-33.91%	-4.12%	33.50%	-	-
Horiz. %	82.03%	228.24%	118.83%	84.60%	128.00%	133.50%	100.00%	-
EY	14.91	5.36	10.29	14.45	9.55	9.16	12.22	3.36%
YoY %	178.17%	-47.91%	-28.79%	51.31%	4.26%	-25.04%	-	-
Horiz. %	122.01%	43.86%	84.21%	118.25%	78.15%	74.96%	100.00%	-
DY	5.60	3.73	4.04	2.99	4.20	3.73	3.88	6.30%
YoY %	50.13%	-7.67%	35.12%	-28.81%	12.60%	-3.87%	-	-
Horiz. %	144.33%	96.13%	104.12%	77.06%	108.25%	96.13%	100.00%	-
P/NAPS	0.66	0.53	0.61	0.58	0.87	0.56	0.67	-0.25%
YoY %	24.53%	-13.11%	5.17%	-33.33%	55.36%	-16.42%	-	-
Horiz. %	98.51%	79.10%	91.04%	86.57%	129.85%	83.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos