[PANTECH] YoY 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- -18.41%

YoY- -14.81%

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
Quarter Result
Revenue	221,439	299,943	209,337	133,040	165,513	140,158	156,621	5.93%
YoY %	-26.17%	43.28%	57.35%	-19.62%	18.09%	-10.51%	-	-
Horiz. %	141.39%	191.51%	133.66%	84.94%	105.68%	89.49%	100.00%	-
PBT	27,198	46,694	26,373	10,733	12,863	14,018	12,432	13.93%
YoY %	-41.75%	77.05%	145.72%	-16.56%	-8.24%	12.76%	-	-
Horiz. %	218.77%	375.60%	212.14%	86.33%	103.47%	112.76%	100.00%	-
Tax	-6,047	-12,032	-6,010	-1,986	-2,595	-2,829	-2,384	16.77%
YoY %	49.74%	-100.20%	-202.62%	23.47%	8.27%	-18.67%	-	-
Horiz. %	253.65%	504.70%	252.10%	83.31%	108.85%	118.67%	100.00%	-
NP	21,151	34,662	20,363	8,747	10,268	11,189	10,048	13.20%
YoY %	-38.98%	70.22%	132.80%	-14.81%	-8.23%	11.36%	-	-
Horiz. %	210.50%	344.96%	202.66%	87.05%	102.19%	111.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,151	34,662	20,363	8,747	10,268	11,189	10,052	13.19%
YoY %	-38.98%	70.22%	132.80%	-14.81%	-8.23%	11.31%	-	-
Horiz. %	210.42%	344.83%	202.58%	87.02%	102.15%	111.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	25.77%	22.79%	18.50%	20.17%	20.18%	19.18%	-
YoY %	-13.74%	13.08%	23.19%	-8.28%	-0.05%	5.21%	-	-
Horiz. %	115.90%	134.36%	118.82%	96.45%	105.16%	105.21%	100.00%	-
Total Cost	200,288	265,281	188,974	124,293	155,245	128,969	146,573	5.33%
YoY %	-24.50%	40.38%	52.04%	-19.94%	20.37%	-12.01%	-	-
Horiz. %	136.65%	180.99%	128.93%	84.80%	105.92%	87.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,401	788,519	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.09%	14.63%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.41%	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	12,417	12,320	7,642	3,725	3,747	3,782	3,930	21.12%
YoY %	0.79%	61.21%	105.15%	-0.59%	-0.93%	-3.77%	-	-
Horiz. %	315.95%	313.49%	194.45%	94.78%	95.34%	96.23%	100.00%	-
Div Payout %	58.71%	35.55%	37.53%	42.59%	36.50%	33.81%	39.10%	-
YoY %	65.15%	-5.28%	-11.88%	16.68%	7.96%	-13.53%	-	-
Horiz. %	150.15%	90.92%	95.98%	108.93%	93.35%	86.47%	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	788,519	687,855	655,716	607,069	578,561	573,840	6.64%
YoY %	7.09%	14.63%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.41%	119.87%	114.27%	105.79%	100.82%	100.00%	-
NOSH	850,681	821,374	805,237	751,006	750,671	747,857	740,600	2.33%
YoY %	3.57%	2.00%	7.22%	0.04%	0.38%	0.98%	-	-
Horiz. %	114.86%	110.91%	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	9.55%	11.56%	9.73%	6.57%	6.20%	7.98%	6.42%	-
YoY %	-17.39%	18.81%	48.10%	5.97%	-22.31%	24.30%	-	-
Horiz. %	148.75%	180.06%	151.56%	102.34%	96.57%	124.30%	100.00%	-
ROE	2.50%	4.40%	2.96%	1.33%	1.69%	1.93%	1.75%	-
YoY %	-43.18%	48.65%	122.56%	-21.30%	-12.44%	10.29%	-	-
Horiz. %	142.86%	251.43%	169.14%	76.00%	96.57%	110.29%	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	26.75	36.52	27.39	17.85	22.08	18.90	19.92	5.03%
YoY %	-26.75%	33.33%	53.45%	-19.16%	16.83%	-5.12%	-	-
Horiz. %	134.29%	183.33%	137.50%	89.61%	110.84%	94.88%	100.00%	-
EPS	2.55	4.22	2.66	1.17	1.37	1.51	1.36	11.03%
YoY %	-39.57%	58.65%	127.35%	-14.60%	-9.27%	11.03%	-	-
Horiz. %	187.50%	310.29%	195.59%	86.03%	100.74%	111.03%	100.00%	-
DPS	1.50	1.50	1.00	0.50	0.50	0.51	0.50	20.08%
YoY %	0.00%	50.00%	100.00%	0.00%	-1.96%	2.00%	-	-
Horiz. %	300.00%	300.00%	200.00%	100.00%	100.00%	102.00%	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	25.91	35.09	24.49	15.56	19.36	16.40	18.32	5.94%
YoY %	-26.16%	43.28%	57.39%	-19.63%	18.05%	-10.48%	-	-
Horiz. %	141.43%	191.54%	133.68%	84.93%	105.68%	89.52%	100.00%	-
EPS	2.47	4.05	2.38	1.02	1.20	1.31	1.18	13.09%
YoY %	-39.01%	70.17%	133.33%	-15.00%	-8.40%	11.02%	-	-
Horiz. %	209.32%	343.22%	201.69%	86.44%	101.69%	111.02%	100.00%	-
DPS	1.45	1.44	0.89	0.44	0.44	0.44	0.46	21.07%
YoY %	0.69%	61.80%	102.27%	0.00%	0.00%	-4.35%	-	-
Horiz. %	315.22%	313.04%	193.48%	95.65%	95.65%	95.65%	100.00%	-
NAPS	0.9878	0.9225	0.8047	0.7671	0.7102	0.6768	0.6713	6.64%
YoY %	7.08%	14.64%	4.90%	8.01%	4.93%	0.82%	-	-
Horiz. %	147.15%	137.42%	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	3.22	1.97	1.92	2.18	2.17	2.36	3.19	0.15%
YoY %	63.45%	2.60%	-11.93%	0.46%	-8.05%	-26.02%	-	-
Horiz. %	100.94%	61.76%	60.19%	68.34%	68.03%	73.98%	100.00%	-
P/EPS	33.66	17.06	19.70	33.22	35.04	29.50	49.66	-6.27%
YoY %	97.30%	-13.40%	-40.70%	-5.19%	18.78%	-40.60%	-	-
Horiz. %	67.78%	34.35%	39.67%	66.89%	70.56%	59.40%	100.00%	-
EY	2.97	5.86	5.07	3.01	2.85	3.39	2.01	6.72%
YoY %	-49.32%	15.58%	68.44%	5.61%	-15.93%	68.66%	-	-
Horiz. %	147.76%	291.54%	252.24%	149.75%	141.79%	168.66%	100.00%	-
DY	1.74	2.08	1.90	1.28	1.04	1.15	0.79	14.05%
YoY %	-16.35%	9.47%	48.44%	23.08%	-9.57%	45.57%	-	-
Horiz. %	220.25%	263.29%	240.51%	162.03%	131.65%	145.57%	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	3.36	2.14	2.17	2.60	2.24	2.38	3.19	0.86%
YoY %	57.01%	-1.38%	-16.54%	16.07%	-5.88%	-25.39%	-	-
Horiz. %	105.33%	67.08%	68.03%	81.50%	70.22%	74.61%	100.00%	-
P/EPS	35.23	18.48	22.33	39.61	36.13	29.83	49.66	-5.55%
YoY %	90.64%	-17.24%	-43.63%	9.63%	21.12%	-39.93%	-	-
Horiz. %	70.94%	37.21%	44.97%	79.76%	72.75%	60.07%	100.00%	-
EY	2.84	5.41	4.48	2.52	2.77	3.35	2.01	5.92%
YoY %	-47.50%	20.76%	77.78%	-9.03%	-17.31%	66.67%	-	-
Horiz. %	141.29%	269.15%	222.89%	125.37%	137.81%	166.67%	100.00%	-
DY	1.67	1.92	1.68	1.08	1.01	1.13	0.79	13.28%
YoY %	-13.02%	14.29%	55.56%	6.93%	-10.62%	43.04%	-	-
Horiz. %	211.39%	243.04%	212.66%	136.71%	127.85%	143.04%	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