[PANTECH] YoY Cumulative 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- 100.76%
YoY- 489.85%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 507,861 495,152 540,662 284,990 216,973 293,055 326,446 7.63%
PBT 65,089 73,484 77,902 38,899 8,896 23,587 33,583 11.64%
Tax -18,083 -18,081 -20,501 -8,404 -3,726 -5,230 -8,594 13.18%
NP 47,006 55,403 57,401 30,495 5,170 18,357 24,989 11.09%
-
NP to SH 47,006 55,403 57,401 30,495 5,170 18,357 24,989 11.09%
-
Tax Rate 27.78% 24.61% 26.32% 21.60% 41.88% 22.17% 25.59% -
Total Cost 460,855 439,749 483,261 254,495 211,803 274,698 301,457 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 24,967 24,796 24,621 11,362 5,952 7,492 3,712 37.35%
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 5.33% 6.64% 7.44% 4.42% 0.79% 3.06% 4.37% -
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 61.02 59.91 65.88 37.62 29.16 39.11 43.96 5.61%
EPS 5.65 6.70 6.99 4.03 0.69 2.45 3.37 8.98%
DPS 3.00 3.00 3.00 1.50 0.80 1.00 0.50 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 59.41 57.92 63.25 33.34 25.38 34.28 38.19 7.63%
EPS 5.50 6.48 6.71 3.57 0.60 2.15 2.92 11.11%
DPS 2.92 2.90 2.88 1.33 0.70 0.88 0.43 37.57%
NAPS 1.032 0.9766 0.9025 0.8064 0.766 0.7012 0.6688 7.49%
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 1.67 1.41 1.01 1.42 1.25 1.28 1.05 8.03%
P/EPS 18.06 12.61 9.51 13.29 52.53 20.41 13.67 4.74%
EY 5.54 7.93 10.52 7.52 1.90 4.90 7.32 -4.53%
DY 2.94 3.55 4.51 2.80 2.19 2.00 1.09 17.96%
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 1.50 1.47 0.96 1.63 1.47 1.32 1.07 5.78%
P/EPS 16.20 13.13 9.01 15.28 61.89 21.02 13.97 2.49%
EY 6.17 7.62 11.10 6.55 1.62 4.76 7.16 -2.44%
DY 3.28 3.41 4.76 2.44 1.86 1.94 1.06 20.69%
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