[PANTECH] YoY Annualized Quarter Result on 31-May-2019 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -6.18%
YoY- -20.87%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 1,082,704 594,000 322,652 580,092 713,540 605,984 495,772 13.89%
PBT 145,816 74,560 -18,504 57,144 74,652 68,168 41,300 23.38%
Tax -40,200 -13,800 -3,700 -12,444 -18,160 -15,128 -9,236 27.76%
NP 105,616 60,760 -22,204 44,700 56,492 53,040 32,064 21.96%
-
NP to SH 105,616 60,760 -22,204 44,700 56,492 55,852 32,356 21.78%
-
Tax Rate 27.57% 18.51% - 21.78% 24.33% 22.19% 22.36% -
Total Cost 977,088 533,240 344,856 535,392 657,048 552,944 463,708 13.22%
-
Net Worth 763,363 686,338 646,401 598,982 564,721 539,311 514,754 6.78%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div 49,249 15,084 8,915 14,974 - 29,551 12,256 26.07%
Div Payout % 46.63% 24.83% 0.00% 33.50% - 52.91% 37.88% -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 763,363 686,338 646,401 598,982 564,721 539,311 514,754 6.78%
NOSH 837,974 763,504 751,006 750,136 747,259 738,783 612,803 5.35%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 9.75% 10.23% -6.88% 7.71% 7.92% 8.75% 6.47% -
ROE 13.84% 8.85% -3.44% 7.46% 10.00% 10.36% 6.29% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 131.91 78.76 43.43 77.48 96.03 82.02 80.90 8.48%
EPS 12.88 8.04 -3.00 5.96 7.60 7.56 5.28 16.01%
DPS 6.00 2.00 1.20 2.00 0.00 4.00 2.00 20.08%
NAPS 0.93 0.91 0.87 0.80 0.76 0.73 0.84 1.71%
Adjusted Per Share Value based on latest NOSH - 750,136
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 126.66 69.49 37.74 67.86 83.47 70.89 58.00 13.89%
EPS 12.36 7.11 -2.60 5.23 6.61 6.53 3.79 21.76%
DPS 5.76 1.76 1.04 1.75 0.00 3.46 1.43 26.12%
NAPS 0.893 0.8029 0.7562 0.7007 0.6606 0.6309 0.6022 6.78%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.665 0.49 0.375 0.52 0.605 0.55 0.56 -
P/RPS 0.50 0.62 0.86 0.67 0.63 0.67 0.69 -5.22%
P/EPS 5.17 6.08 -12.55 8.71 7.96 7.28 10.61 -11.28%
EY 19.35 16.44 -7.97 11.48 12.57 13.75 9.43 12.72%
DY 9.02 4.08 3.20 3.85 0.00 7.27 3.57 16.69%
P/NAPS 0.72 0.54 0.43 0.65 0.80 0.75 0.67 1.20%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 28/07/22 22/07/21 23/07/20 25/07/19 26/07/18 26/07/17 21/07/16 -
Price 0.61 0.505 0.37 0.49 0.605 0.635 0.58 -
P/RPS 0.46 0.64 0.85 0.63 0.63 0.77 0.72 -7.19%
P/EPS 4.74 6.27 -12.38 8.21 7.96 8.40 10.98 -13.05%
EY 21.09 15.95 -8.08 12.18 12.57 11.91 9.10 15.03%
DY 9.84 3.96 3.24 4.08 0.00 6.30 3.45 19.07%
P/NAPS 0.66 0.55 0.43 0.61 0.80 0.87 0.69 -0.73%

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