[PANTECH] YoY Annualized Quarter Result on 31-Aug-2021 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 0.38%
YoY- 489.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 1,015,722 990,304 1,081,324 569,980 433,946 586,110 652,892 7.63%
PBT 130,178 146,968 155,804 77,798 17,792 47,174 67,166 11.64%
Tax -36,166 -36,162 -41,002 -16,808 -7,452 -10,460 -17,188 13.18%
NP 94,012 110,806 114,802 60,990 10,340 36,714 49,978 11.09%
-
NP to SH 94,012 110,806 114,802 60,990 10,340 36,714 49,978 11.09%
-
Tax Rate 27.78% 24.61% 26.32% 21.60% 41.88% 22.17% 25.59% -
Total Cost 921,710 879,498 966,522 508,990 423,606 549,396 602,914 7.32%
-
Net Worth 882,191 834,819 771,470 689,333 654,819 599,404 571,748 7.48%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 49,935 49,593 49,242 22,725 11,905 14,985 7,425 37.34%
Div Payout % 53.12% 44.76% 42.89% 37.26% 115.14% 40.82% 14.86% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 882,191 834,819 771,470 689,333 654,819 599,404 571,748 7.48%
NOSH 832,811 848,654 839,710 782,294 751,006 750,671 747,857 1.80%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 9.26% 11.19% 10.62% 10.70% 2.38% 6.26% 7.65% -
ROE 10.66% 13.27% 14.88% 8.85% 1.58% 6.13% 8.74% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 122.04 119.81 131.75 75.24 58.32 78.23 87.93 5.61%
EPS 11.30 13.40 13.98 8.06 1.38 4.90 6.74 8.98%
DPS 6.00 6.00 6.00 3.00 1.60 2.00 1.00 34.76%
NAPS 1.06 1.01 0.94 0.91 0.88 0.80 0.77 5.46%
Adjusted Per Share Value based on latest NOSH - 782,294
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 118.82 115.85 126.50 66.68 50.77 68.57 76.38 7.63%
EPS 11.00 12.96 13.43 7.13 1.21 4.30 5.85 11.08%
DPS 5.84 5.80 5.76 2.66 1.39 1.75 0.87 37.30%
NAPS 1.032 0.9766 0.9025 0.8064 0.766 0.7012 0.6689 7.48%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 1.02 0.845 0.665 0.535 0.365 0.50 0.46 -
P/RPS 0.84 0.71 0.50 0.71 0.63 0.64 0.52 8.31%
P/EPS 9.03 6.30 4.75 6.64 26.27 10.20 6.83 4.75%
EY 11.07 15.86 21.03 15.05 3.81 9.80 14.63 -4.53%
DY 5.88 7.10 9.02 5.61 4.38 4.00 2.17 18.05%
P/NAPS 0.96 0.84 0.71 0.59 0.41 0.63 0.60 8.14%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 23/10/24 19/10/23 18/10/22 21/10/21 20/10/20 23/10/19 24/10/18 -
Price 0.915 0.88 0.63 0.615 0.43 0.515 0.47 -
P/RPS 0.75 0.73 0.48 0.82 0.74 0.66 0.53 5.95%
P/EPS 8.10 6.56 4.50 7.64 30.94 10.51 6.98 2.50%
EY 12.35 15.23 22.20 13.09 3.23 9.51 14.32 -2.43%
DY 6.56 6.82 9.52 4.88 3.72 3.88 2.13 20.59%
P/NAPS 0.86 0.87 0.67 0.68 0.49 0.64 0.61 5.88%

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