[PANTECH] YoY Cumulative 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- 44.78%

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
Cumulative Result
Revenue	494,327	350,013	458,567	466,604	465,216	326,832	404,054	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	65,272	19,629	36,447	47,601	43,926	24,836	41,919	7.65%
YoY %	232.53%	-46.14%	-23.43%	8.37%	76.86%	-40.75%	-	-
Horiz. %	155.71%	46.83%	86.95%	113.55%	104.79%	59.25%	100.00%	-
Tax	-14,414	-5,712	-7,824	-11,423	-9,607	-5,676	-11,271	4.18%
YoY %	-152.35%	26.99%	31.51%	-18.90%	-69.26%	49.64%	-	-
Horiz. %	127.89%	50.68%	69.42%	101.35%	85.24%	50.36%	100.00%	-
NP	50,858	13,917	28,623	36,178	34,319	19,160	30,648	8.79%
YoY %	265.44%	-51.38%	-20.88%	5.42%	79.12%	-37.48%	-	-
Horiz. %	165.94%	45.41%	93.39%	118.04%	111.98%	62.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,858	13,917	28,623	36,178	35,766	19,610	30,648	8.79%
YoY %	265.44%	-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	443,469	336,096	429,944	430,426	430,897	307,672	373,406	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	19,107	9,686	11,242	7,491	15,721	7,981	9,729	11.89%
YoY %	97.26%	-13.84%	50.07%	-52.35%	96.98%	-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	7.39%	2.12%	4.71%	6.25%	6.23%	3.85%	6.15%	-
YoY %	248.58%	-54.99%	-24.64%	0.32%	61.82%	-37.40%	-	-
Horiz. %	120.16%	34.47%	76.59%	101.63%	101.30%	62.60%	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	64.68	46.97	61.19	62.91	59.18	53.23	66.45	-0.44%
YoY %	37.70%	-23.24%	-2.73%	6.30%	11.18%	-19.89%	-	-
Horiz. %	97.34%	70.68%	92.08%	94.67%	89.06%	80.11%	100.00%	-
EPS	6.65	1.87	3.82	4.88	4.83	3.20	5.04	4.72%
YoY %	255.61%	-51.05%	-21.72%	1.04%	50.94%	-36.51%	-	-
Horiz. %	131.94%	37.10%	75.79%	96.83%	95.83%	63.49%	100.00%	-
DPS	2.50	1.30	1.50	1.01	2.00	1.30	1.60	7.71%
YoY %	92.31%	-13.33%	48.51%	-49.50%	53.85%	-18.75%	-	-
Horiz. %	156.25%	81.25%	93.75%	63.12%	125.00%	81.25%	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	57.83	40.95	53.65	54.59	54.42	38.23	47.27	3.41%
YoY %	41.22%	-23.67%	-1.72%	0.31%	42.35%	-19.12%	-	-
Horiz. %	122.34%	86.63%	113.50%	115.49%	115.13%	80.88%	100.00%	-
EPS	5.95	1.63	3.35	4.23	4.18	2.29	3.59	8.77%
YoY %	265.03%	-51.34%	-20.80%	1.20%	82.53%	-36.21%	-	-
Horiz. %	165.74%	45.40%	93.31%	117.83%	116.43%	63.79%	100.00%	-
DPS	2.24	1.13	1.32	0.88	1.84	0.93	1.14	11.90%
YoY %	98.23%	-14.39%	50.00%	-52.17%	97.85%	-18.42%	-	-
Horiz. %	196.49%	99.12%	115.79%	77.19%	161.40%	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	0.81	0.83	0.78	0.71	1.07	0.99	0.96	-2.78%
YoY %	-2.41%	6.41%	9.86%	-33.64%	8.08%	3.12%	-	-
Horiz. %	84.38%	86.46%	81.25%	73.96%	111.46%	103.12%	100.00%	-
P/EPS	7.89	20.88	12.57	9.12	13.96	16.44	12.70	-7.62%
YoY %	-62.21%	66.11%	37.83%	-34.67%	-15.09%	29.45%	-	-
Horiz. %	62.13%	164.41%	98.98%	71.81%	109.92%	129.45%	100.00%	-
EY	12.67	4.79	7.96	10.96	7.17	6.08	7.88	8.22%
YoY %	164.51%	-39.82%	-27.37%	52.86%	17.93%	-22.84%	-	-
Horiz. %	160.79%	60.79%	101.02%	139.09%	90.99%	77.16%	100.00%	-
DY	4.76	3.33	3.13	2.27	3.15	2.48	2.50	11.31%
YoY %	42.94%	6.39%	37.89%	-27.94%	27.02%	-0.80%	-	-
Horiz. %	190.40%	133.20%	125.20%	90.80%	126.00%	99.20%	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	0.92	0.99	0.81	0.72	1.07	0.87	0.83	1.72%
YoY %	-7.07%	22.22%	12.50%	-32.71%	22.99%	4.82%	-	-
Horiz. %	110.84%	119.28%	97.59%	86.75%	128.92%	104.82%	100.00%	-
P/EPS	8.94	24.90	12.96	9.23	13.96	14.56	10.91	-3.26%
YoY %	-64.10%	92.13%	40.41%	-33.88%	-4.12%	33.46%	-	-
Horiz. %	81.94%	228.23%	118.79%	84.60%	127.96%	133.46%	100.00%	-
EY	11.18	4.02	7.72	10.84	7.17	6.87	9.16	3.37%
YoY %	178.11%	-47.93%	-28.78%	51.19%	4.37%	-25.00%	-	-
Horiz. %	122.05%	43.89%	84.28%	118.34%	78.28%	75.00%	100.00%	-
DY	4.20	2.80	3.03	2.24	3.15	2.80	2.91	6.30%
YoY %	50.00%	-7.59%	35.27%	-28.89%	12.50%	-3.78%	-	-
Horiz. %	144.33%	96.22%	104.12%	76.98%	108.25%	96.22%	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