[PANTECH] YoY Annualized Quarter Result on 30-Nov-2020 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

21-Jan-2021

Admission Sponsor

Sponsor

Financial Year

28-Feb-2021

Quarter

30-Nov-2020 [#3]

Profit Trend

QoQ- 79.46%

YoY- -51.38%

Quarter Report

Pantech 3Q 30Nov2020_Final Interim.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Annualized Quarter Result
Revenue	955,934	1,120,806	659,102	466,684	611,422	622,138	620,288	7.47%
YoY %	-14.71%	70.05%	41.23%	-23.67%	-1.72%	0.30%	-	-
Horiz. %	154.11%	180.69%	106.26%	75.24%	98.57%	100.30%	100.00%	-
PBT	134,242	166,128	87,029	26,172	48,596	63,468	58,568	14.81%
YoY %	-19.19%	90.89%	232.53%	-46.14%	-23.43%	8.37%	-	-
Horiz. %	229.21%	283.65%	148.59%	44.69%	82.97%	108.37%	100.00%	-
Tax	-32,170	-43,377	-19,218	-7,616	-10,432	-15,230	-12,809	16.58%
YoY %	25.84%	-125.71%	-152.34%	26.99%	31.50%	-18.90%	-	-
Horiz. %	251.15%	338.64%	150.04%	59.46%	81.44%	118.90%	100.00%	-
NP	102,072	122,750	67,810	18,556	38,164	48,237	45,758	14.30%
YoY %	-16.85%	81.02%	265.43%	-51.38%	-20.88%	5.42%	-	-
Horiz. %	223.07%	268.26%	148.19%	40.55%	83.40%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,072	122,750	67,810	18,556	38,164	48,237	47,688	13.51%
YoY %	-16.85%	81.02%	265.43%	-51.38%	-20.88%	1.15%	-	-
Horiz. %	214.04%	257.40%	142.20%	38.91%	80.03%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	26.11%	22.08%	29.10%	21.47%	24.00%	21.87%	-
YoY %	-8.23%	18.25%	-24.12%	35.54%	-10.54%	9.74%	-	-
Horiz. %	109.56%	119.39%	100.96%	133.06%	98.17%	109.74%	100.00%	-
Total Cost	853,862	998,056	591,292	448,128	573,258	573,901	574,529	6.82%
YoY %	-14.45%	68.79%	31.95%	-21.83%	-0.11%	-0.11%	-	-
Horiz. %	148.62%	173.72%	102.92%	78.00%	99.78%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	49,670	49,275	25,476	12,915	14,989	9,988	20,962	15.45%
YoY %	0.80%	93.42%	97.26%	-13.84%	50.07%	-52.35%	-	-
Horiz. %	236.95%	235.07%	121.53%	61.61%	71.51%	47.65%	100.00%	-
Div Payout %	48.66%	40.14%	37.57%	69.60%	39.28%	20.71%	43.96%	-
YoY %	21.23%	6.84%	-46.02%	77.19%	89.67%	-52.89%	-	-
Horiz. %	110.69%	91.31%	85.46%	158.33%	89.35%	47.11%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	844,401	788,407	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.10%	14.62%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-
NOSH	850,681	821,257	805,237	751,006	750,671	747,857	740,600	2.33%
YoY %	3.58%	1.99%	7.22%	0.04%	0.38%	0.98%	-	-
Horiz. %	114.86%	110.89%	108.73%	101.41%	101.36%	100.98%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	10.68%	10.95%	10.29%	3.98%	6.24%	7.75%	7.38%	-
YoY %	-2.47%	6.41%	158.54%	-36.22%	-19.48%	5.01%	-	-
Horiz. %	144.72%	148.37%	139.43%	53.93%	84.55%	105.01%	100.00%	-
ROE	12.09%	15.57%	9.86%	2.83%	6.29%	8.34%	8.31%	-
YoY %	-22.35%	57.91%	248.41%	-55.01%	-24.58%	0.36%	-	-
Horiz. %	145.49%	187.36%	118.65%	34.06%	75.69%	100.36%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	115.47	136.47	86.24	62.63	81.58	83.88	78.91	6.54%
YoY %	-15.39%	58.24%	37.70%	-23.23%	-2.74%	6.30%	-	-
Horiz. %	146.33%	172.94%	109.29%	79.37%	103.38%	106.30%	100.00%	-
EPS	12.33	14.95	8.87	2.49	5.09	6.51	6.44	11.42%
YoY %	-17.53%	68.55%	256.22%	-51.08%	-21.81%	1.09%	-	-
Horiz. %	191.46%	232.14%	137.73%	38.66%	79.04%	101.09%	100.00%	-
DPS	6.00	6.00	3.33	1.73	2.00	1.35	2.67	14.44%
YoY %	0.00%	80.18%	92.49%	-13.50%	48.15%	-49.44%	-	-
Horiz. %	224.72%	224.72%	124.72%	64.79%	74.91%	50.56%	100.00%	-
NAPS	1.02	0.96	0.90	0.88	0.81	0.78	0.73	5.73%
YoY %	6.25%	6.67%	2.27%	8.64%	3.85%	6.85%	-	-
Horiz. %	139.73%	131.51%	123.29%	120.55%	110.96%	106.85%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 751,006
RPS	111.83	131.11	77.10	54.59	71.53	72.78	72.56	7.47%
YoY %	-14.71%	70.05%	41.23%	-23.68%	-1.72%	0.30%	-	-
Horiz. %	154.12%	180.69%	106.26%	75.23%	98.58%	100.30%	100.00%	-
EPS	11.94	14.36	7.93	2.17	4.46	5.64	5.58	13.51%
YoY %	-16.85%	81.08%	265.44%	-51.35%	-20.92%	1.08%	-	-
Horiz. %	213.98%	257.35%	142.11%	38.89%	79.93%	101.08%	100.00%	-
DPS	5.81	5.76	2.98	1.51	1.75	1.17	2.45	15.47%
YoY %	0.87%	93.29%	97.35%	-13.71%	49.57%	-52.24%	-	-
Horiz. %	237.14%	235.10%	121.63%	61.63%	71.43%	47.76%	100.00%	-
NAPS	0.9878	0.9223	0.8047	0.7671	0.7102	0.6768	0.6713	6.64%
YoY %	7.10%	14.61%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.39%	119.87%	114.27%	105.79%	100.82%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.86	0.72	0.525	0.39	0.48	0.445	0.635	-
P/RPS	0.74	0.53	0.61	0.62	0.59	0.53	0.80	-1.29%
YoY %	39.62%	-13.11%	-1.61%	5.08%	11.32%	-33.75%	-	-
Horiz. %	92.50%	66.25%	76.25%	77.50%	73.75%	66.25%	100.00%	-
P/EPS	6.97	4.82	5.92	15.66	9.43	6.84	10.47	-6.55%
YoY %	44.61%	-18.58%	-62.20%	66.07%	37.87%	-34.67%	-	-
Horiz. %	66.57%	46.04%	56.54%	149.57%	90.07%	65.33%	100.00%	-
EY	14.34	20.76	16.90	6.39	10.61	14.61	9.55	7.00%
YoY %	-30.92%	22.84%	164.48%	-39.77%	-27.38%	52.98%	-	-
Horiz. %	150.16%	217.38%	176.96%	66.91%	111.10%	152.98%	100.00%	-
DY	6.98	8.33	6.35	4.44	4.17	3.03	4.20	8.83%
YoY %	-16.21%	31.18%	43.02%	6.47%	37.62%	-27.86%	-	-
Horiz. %	166.19%	198.33%	151.19%	105.71%	99.29%	72.14%	100.00%	-
P/NAPS	0.84	0.75	0.58	0.44	0.59	0.57	0.87	-0.58%
YoY %	12.00%	29.31%	31.82%	-25.42%	3.51%	-34.48%	-	-
Horiz. %	96.55%	86.21%	66.67%	50.57%	67.82%	65.52%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	18/01/24	12/01/23	20/01/22	21/01/21	15/01/20	17/01/19	26/01/18	-
Price	0.90	0.78	0.595	0.465	0.495	0.45	0.635	-
P/RPS	0.78	0.57	0.69	0.74	0.61	0.54	0.80	-0.42%
YoY %	36.84%	-17.39%	-6.76%	21.31%	12.96%	-32.50%	-	-
Horiz. %	97.50%	71.25%	86.25%	92.50%	76.25%	67.50%	100.00%	-
P/EPS	7.30	5.22	6.71	18.67	9.72	6.92	10.47	-5.83%
YoY %	39.85%	-22.21%	-64.06%	92.08%	40.46%	-33.91%	-	-
Horiz. %	69.72%	49.86%	64.09%	178.32%	92.84%	66.09%	100.00%	-
EY	13.70	19.16	14.91	5.36	10.29	14.45	9.55	6.19%
YoY %	-28.50%	28.50%	178.17%	-47.91%	-28.79%	51.31%	-	-
Horiz. %	143.46%	200.63%	156.13%	56.13%	107.75%	151.31%	100.00%	-
DY	6.67	7.69	5.60	3.73	4.04	2.99	4.20	8.01%
YoY %	-13.26%	37.32%	50.13%	-7.67%	35.12%	-28.81%	-	-
Horiz. %	158.81%	183.10%	133.33%	88.81%	96.19%	71.19%	100.00%	-
P/NAPS	0.88	0.81	0.66	0.53	0.61	0.58	0.87	0.19%
YoY %	8.64%	22.73%	24.53%	-13.11%	5.17%	-33.33%	-	-
Horiz. %	101.15%	93.10%	75.86%	60.92%	70.11%	66.67%	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