[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2018 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- 76.94%
YoY- -2.82%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 284,990 216,973 293,055 326,446 308,595 227,752 260,044 1.53%
PBT 38,899 8,896 23,587 33,583 31,495 16,906 27,303 6.07%
Tax -8,404 -3,726 -5,230 -8,594 -7,223 -3,858 -7,751 1.35%
NP 30,495 5,170 18,357 24,989 24,272 13,048 19,552 7.68%
-
NP to SH 30,495 5,170 18,357 24,989 25,715 13,225 19,552 7.68%
-
Tax Rate 21.60% 41.88% 22.17% 25.59% 22.93% 22.82% 28.39% -
Total Cost 254,495 211,803 274,698 301,457 284,323 214,704 240,492 0.94%
-
Net Worth 689,333 654,819 599,404 571,748 539,423 502,060 478,206 6.27%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 11,362 5,952 7,492 3,712 11,084 6,122 6,658 9.30%
Div Payout % 37.26% 115.14% 40.82% 14.86% 43.10% 46.30% 34.06% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 689,333 654,819 599,404 571,748 539,423 502,060 478,206 6.27%
NOSH 782,294 751,006 750,671 747,857 738,936 612,268 605,325 4.36%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 10.70% 2.38% 6.26% 7.65% 7.87% 5.73% 7.52% -
ROE 4.42% 0.79% 3.06% 4.37% 4.77% 2.63% 4.09% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 37.62 29.16 39.11 43.96 41.76 37.20 42.96 -2.18%
EPS 4.03 0.69 2.45 3.37 3.48 2.16 3.23 3.75%
DPS 1.50 0.80 1.00 0.50 1.50 1.00 1.10 5.30%
NAPS 0.91 0.88 0.80 0.77 0.73 0.82 0.79 2.38%
Adjusted Per Share Value based on latest NOSH - 747,857
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 33.34 25.38 34.28 38.19 36.10 26.64 30.42 1.53%
EPS 3.57 0.60 2.15 2.92 3.01 1.55 2.29 7.67%
DPS 1.33 0.70 0.88 0.43 1.30 0.72 0.78 9.29%
NAPS 0.8064 0.766 0.7012 0.6689 0.631 0.5873 0.5594 6.27%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.535 0.365 0.50 0.46 0.63 0.55 0.515 -
P/RPS 1.42 1.25 1.28 1.05 1.51 1.48 1.20 2.84%
P/EPS 13.29 52.53 20.41 13.67 18.10 25.46 15.94 -2.98%
EY 7.52 1.90 4.90 7.32 5.52 3.93 6.27 3.07%
DY 2.80 2.19 2.00 1.09 2.38 1.82 2.14 4.57%
P/NAPS 0.59 0.41 0.63 0.60 0.86 0.67 0.65 -1.59%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 21/10/21 20/10/20 23/10/19 24/10/18 24/10/17 18/10/16 21/10/15 -
Price 0.615 0.43 0.515 0.47 0.71 0.58 0.625 -
P/RPS 1.63 1.47 1.32 1.07 1.70 1.56 1.45 1.96%
P/EPS 15.28 61.89 21.02 13.97 20.40 26.85 19.35 -3.85%
EY 6.55 1.62 4.76 7.16 4.90 3.72 5.17 4.01%
DY 2.44 1.86 1.94 1.06 2.11 1.72 1.76 5.59%
P/NAPS 0.68 0.49 0.64 0.61 0.97 0.71 0.79 -2.46%

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