[PANTECH] YoY Quarter Result on 28-Feb-2021 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 50.37%
YoY- 78.25%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Revenue 229,746 197,740 258,868 135,930 143,905 143,976 142,613 9.99%
PBT 36,349 31,191 32,414 16,651 10,290 9,576 14,024 20.95%
Tax -7,608 -8,498 -11,147 -3,498 -3,057 -2,197 -2,557 24.33%
NP 28,741 22,693 21,267 13,153 7,233 7,379 11,467 20.14%
-
NP to SH 28,741 22,693 21,267 13,153 7,233 7,379 11,467 20.14%
-
Tax Rate 20.93% 27.25% 34.39% 21.01% 29.71% 22.94% 18.23% -
Total Cost 201,005 175,047 237,601 122,777 136,672 136,597 131,146 8.90%
-
Net Worth 861,789 796,952 699,437 670,992 659,501 662,604 585,360 8.03%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Div 12,429 12,324 11,657 7,455 2,922 2,936 7,409 10.88%
Div Payout % 43.25% 54.31% 54.81% 56.68% 40.41% 39.80% 64.62% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Net Worth 861,789 796,952 699,437 670,992 659,501 662,604 585,360 8.03%
NOSH 851,417 843,156 835,739 751,148 750,998 752,959 747,857 2.62%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
NP Margin 12.51% 11.48% 8.22% 9.68% 5.03% 5.13% 8.04% -
ROE 3.34% 2.85% 3.04% 1.96% 1.10% 1.11% 1.96% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 27.73 24.07 33.31 18.23 19.20 19.12 19.25 7.56%
EPS 3.47 2.76 2.74 1.76 0.97 0.98 1.55 17.46%
DPS 1.50 1.50 1.50 1.00 0.39 0.39 1.00 8.43%
NAPS 1.04 0.97 0.90 0.90 0.88 0.88 0.79 5.64%
Adjusted Per Share Value based on latest NOSH - 751,148
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 26.88 23.13 30.28 15.90 16.83 16.84 16.68 10.00%
EPS 3.36 2.65 2.49 1.54 0.85 0.86 1.34 20.15%
DPS 1.45 1.44 1.36 0.87 0.34 0.34 0.87 10.74%
NAPS 1.0082 0.9323 0.8182 0.785 0.7715 0.7752 0.6848 8.03%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 -
Price 0.935 0.745 0.615 0.455 0.47 0.47 0.54 -
P/RPS 3.37 3.10 1.85 2.50 2.45 2.46 2.81 3.69%
P/EPS 26.96 26.97 22.47 25.79 48.70 47.96 34.89 -5.02%
EY 3.71 3.71 4.45 3.88 2.05 2.09 2.87 5.26%
DY 1.60 2.01 2.44 2.20 0.83 0.83 1.85 -2.85%
P/NAPS 0.90 0.77 0.68 0.51 0.53 0.53 0.68 5.75%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Date 25/04/24 27/04/23 27/04/22 28/04/21 11/06/20 - 24/04/19 -
Price 1.04 0.765 0.745 0.57 0.385 0.00 0.575 -
P/RPS 3.75 3.18 2.24 3.13 2.01 0.00 2.99 4.62%
P/EPS 29.98 27.70 27.22 32.31 39.89 0.00 37.15 -4.19%
EY 3.34 3.61 3.67 3.10 2.51 0.00 2.69 4.41%
DY 1.44 1.96 2.01 1.75 1.01 0.00 1.74 -3.71%
P/NAPS 1.00 0.79 0.83 0.63 0.44 0.00 0.73 6.48%

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