[PANTECH] YoY Cumulative 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- 169.19%

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
Cumulative Result
Revenue	716,951	840,605	494,327	350,013	458,567	466,604	465,216	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	100,682	124,596	65,272	19,629	36,447	47,601	43,926	14.81%
YoY %	-19.19%	90.89%	232.53%	-46.14%	-23.43%	8.37%	-	-
Horiz. %	229.21%	283.65%	148.60%	44.69%	82.97%	108.37%	100.00%	-
Tax	-24,128	-32,533	-14,414	-5,712	-7,824	-11,423	-9,607	16.58%
YoY %	25.84%	-125.70%	-152.35%	26.99%	31.51%	-18.90%	-	-
Horiz. %	251.15%	338.64%	150.04%	59.46%	81.44%	118.90%	100.00%	-
NP	76,554	92,063	50,858	13,917	28,623	36,178	34,319	14.29%
YoY %	-16.85%	81.02%	265.44%	-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	76,554	92,063	50,858	13,917	28,623	36,178	35,766	13.51%
YoY %	-16.85%	81.02%	265.44%	-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	640,397	748,542	443,469	336,096	429,944	430,426	430,897	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	37,253	36,956	19,107	9,686	11,242	7,491	15,721	15.45%
YoY %	0.80%	93.42%	97.26%	-13.84%	50.07%	-52.35%	-	-
Horiz. %	236.96%	235.07%	121.54%	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	9.07%	11.68%	7.39%	2.12%	4.71%	6.25%	6.23%	-
YoY %	-22.35%	58.05%	248.58%	-54.99%	-24.64%	0.32%	-	-
Horiz. %	145.59%	187.48%	118.62%	34.03%	75.60%	100.32%	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	86.60	102.36	64.68	46.97	61.19	62.91	59.18	6.54%
YoY %	-15.40%	58.26%	37.70%	-23.24%	-2.73%	6.30%	-	-
Horiz. %	146.33%	172.96%	109.29%	79.37%	103.40%	106.30%	100.00%	-
EPS	9.25	11.21	6.65	1.87	3.82	4.88	4.83	11.43%
YoY %	-17.48%	68.57%	255.61%	-51.05%	-21.72%	1.04%	-	-
Horiz. %	191.51%	232.09%	137.68%	38.72%	79.09%	101.04%	100.00%	-
DPS	4.50	4.50	2.50	1.30	1.50	1.01	2.00	14.46%
YoY %	0.00%	80.00%	92.31%	-13.33%	48.51%	-49.50%	-	-
Horiz. %	225.00%	225.00%	125.00%	65.00%	75.00%	50.50%	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	83.87	98.34	57.83	40.95	53.65	54.59	54.42	7.47%
YoY %	-14.71%	70.05%	41.22%	-23.67%	-1.72%	0.31%	-	-
Horiz. %	154.12%	180.71%	106.27%	75.25%	98.59%	100.31%	100.00%	-
EPS	8.96	10.77	5.95	1.63	3.35	4.23	4.18	13.54%
YoY %	-16.81%	81.01%	265.03%	-51.34%	-20.80%	1.20%	-	-
Horiz. %	214.35%	257.66%	142.34%	39.00%	80.14%	101.20%	100.00%	-
DPS	4.36	4.32	2.24	1.13	1.32	0.88	1.84	15.45%
YoY %	0.93%	92.86%	98.23%	-14.39%	50.00%	-52.17%	-	-
Horiz. %	236.96%	234.78%	121.74%	61.41%	71.74%	47.83%	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	0.99	0.70	0.81	0.83	0.78	0.71	1.07	-1.28%
YoY %	41.43%	-13.58%	-2.41%	6.41%	9.86%	-33.64%	-	-
Horiz. %	92.52%	65.42%	75.70%	77.57%	72.90%	66.36%	100.00%	-
P/EPS	9.30	6.42	7.89	20.88	12.57	9.12	13.96	-6.54%
YoY %	44.86%	-18.63%	-62.21%	66.11%	37.83%	-34.67%	-	-
Horiz. %	66.62%	45.99%	56.52%	149.57%	90.04%	65.33%	100.00%	-
EY	10.75	15.57	12.67	4.79	7.96	10.96	7.17	6.97%
YoY %	-30.96%	22.89%	164.51%	-39.82%	-27.37%	52.86%	-	-
Horiz. %	149.93%	217.15%	176.71%	66.81%	111.02%	152.86%	100.00%	-
DY	5.23	6.25	4.76	3.33	3.13	2.27	3.15	8.81%
YoY %	-16.32%	31.30%	42.94%	6.39%	37.89%	-27.94%	-	-
Horiz. %	166.03%	198.41%	151.11%	105.71%	99.37%	72.06%	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	1.04	0.76	0.92	0.99	0.81	0.72	1.07	-0.47%
YoY %	36.84%	-17.39%	-7.07%	22.22%	12.50%	-32.71%	-	-
Horiz. %	97.20%	71.03%	85.98%	92.52%	75.70%	67.29%	100.00%	-
P/EPS	9.73	6.96	8.94	24.90	12.96	9.23	13.96	-5.83%
YoY %	39.80%	-22.15%	-64.10%	92.13%	40.41%	-33.88%	-	-
Horiz. %	69.70%	49.86%	64.04%	178.37%	92.84%	66.12%	100.00%	-
EY	10.27	14.37	11.18	4.02	7.72	10.84	7.17	6.16%
YoY %	-28.53%	28.53%	178.11%	-47.93%	-28.78%	51.19%	-	-
Horiz. %	143.24%	200.42%	155.93%	56.07%	107.67%	151.19%	100.00%	-
DY	5.00	5.77	4.20	2.80	3.03	2.24	3.15	8.00%
YoY %	-13.34%	37.38%	50.00%	-7.59%	35.27%	-28.89%	-	-
Horiz. %	158.73%	183.17%	133.33%	88.89%	96.19%	71.11%	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