[PANTECH] YoY Annualized Quarter Result on 31-Aug-2019 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-Aug-2019 [#2]
Profit Trend
QoQ- -17.87%
YoY- -26.54%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 1,081,324 569,980 433,946 586,110 652,892 617,190 455,504 15.49%
PBT 155,804 77,798 17,792 47,174 67,166 62,990 33,812 28.98%
Tax -41,002 -16,808 -7,452 -10,460 -17,188 -14,446 -7,716 32.08%
NP 114,802 60,990 10,340 36,714 49,978 48,544 26,096 27.99%
-
NP to SH 114,802 60,990 10,340 36,714 49,978 51,430 26,450 27.70%
-
Tax Rate 26.32% 21.60% 41.88% 22.17% 25.59% 22.93% 22.82% -
Total Cost 966,522 508,990 423,606 549,396 602,914 568,646 429,408 14.47%
-
Net Worth 771,470 689,333 654,819 599,404 571,748 539,423 502,060 7.41%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 49,242 22,725 11,905 14,985 7,425 22,168 12,245 26.09%
Div Payout % 42.89% 37.26% 115.14% 40.82% 14.86% 43.10% 46.30% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 771,470 689,333 654,819 599,404 571,748 539,423 502,060 7.41%
NOSH 839,710 782,294 751,006 750,671 747,857 738,936 612,268 5.40%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 10.62% 10.70% 2.38% 6.26% 7.65% 7.87% 5.73% -
ROE 14.88% 8.85% 1.58% 6.13% 8.74% 9.53% 5.27% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 131.75 75.24 58.32 78.23 87.93 83.52 74.40 9.98%
EPS 13.98 8.06 1.38 4.90 6.74 6.96 4.32 21.60%
DPS 6.00 3.00 1.60 2.00 1.00 3.00 2.00 20.08%
NAPS 0.94 0.91 0.88 0.80 0.77 0.73 0.82 2.30%
Adjusted Per Share Value based on latest NOSH - 750,671
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 126.50 66.68 50.76 68.56 76.38 72.20 53.29 15.49%
EPS 13.43 7.13 1.21 4.29 5.85 6.02 3.09 27.73%
DPS 5.76 2.66 1.39 1.75 0.87 2.59 1.43 26.12%
NAPS 0.9025 0.8064 0.766 0.7012 0.6688 0.631 0.5873 7.41%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.665 0.535 0.365 0.50 0.46 0.63 0.55 -
P/RPS 0.50 0.71 0.63 0.64 0.52 0.75 0.74 -6.32%
P/EPS 4.75 6.64 26.27 10.20 6.83 9.05 12.73 -15.14%
EY 21.03 15.05 3.81 9.80 14.63 11.05 7.85 17.84%
DY 9.02 5.61 4.38 4.00 2.17 4.76 3.64 16.31%
P/NAPS 0.71 0.59 0.41 0.63 0.60 0.86 0.67 0.97%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 18/10/22 21/10/21 20/10/20 23/10/19 24/10/18 24/10/17 18/10/16 -
Price 0.63 0.615 0.43 0.515 0.47 0.71 0.58 -
P/RPS 0.48 0.82 0.74 0.66 0.53 0.85 0.78 -7.76%
P/EPS 4.50 7.64 30.94 10.51 6.98 10.20 13.43 -16.65%
EY 22.20 13.09 3.23 9.51 14.32 9.80 7.45 19.94%
DY 9.52 4.88 3.72 3.88 2.13 4.23 3.45 18.42%
P/NAPS 0.67 0.68 0.49 0.64 0.61 0.97 0.71 -0.96%

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