[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
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 221,439 299,943 209,337 133,040 165,513 140,158 156,621 5.93%
PBT 27,198 46,694 26,373 10,733 12,863 14,018 12,432 13.93%
Tax -6,047 -12,032 -6,010 -1,986 -2,595 -2,829 -2,384 16.77%
NP 21,151 34,662 20,363 8,747 10,268 11,189 10,048 13.20%
-
NP to SH 21,151 34,662 20,363 8,747 10,268 11,189 10,052 13.19%
-
Tax Rate 22.23% 25.77% 22.79% 18.50% 20.17% 20.18% 19.18% -
Total Cost 200,288 265,281 188,974 124,293 155,245 128,969 146,573 5.33%
-
Net Worth 844,401 788,519 687,855 655,716 607,069 578,561 573,840 6.64%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 12,417 12,320 7,642 3,725 3,747 3,782 3,930 21.12%
Div Payout % 58.71% 35.55% 37.53% 42.59% 36.50% 33.81% 39.10% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 844,401 788,519 687,855 655,716 607,069 578,561 573,840 6.64%
NOSH 850,681 821,374 805,237 751,006 750,671 747,857 740,600 2.33%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 9.55% 11.56% 9.73% 6.57% 6.20% 7.98% 6.42% -
ROE 2.50% 4.40% 2.96% 1.33% 1.69% 1.93% 1.75% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 26.75 36.52 27.39 17.85 22.08 18.90 19.92 5.03%
EPS 2.55 4.22 2.66 1.17 1.37 1.51 1.36 11.03%
DPS 1.50 1.50 1.00 0.50 0.50 0.51 0.50 20.08%
NAPS 1.02 0.96 0.90 0.88 0.81 0.78 0.73 5.73%
Adjusted Per Share Value based on latest NOSH - 751,006
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 25.90 35.09 24.49 15.56 19.36 16.40 18.32 5.93%
EPS 2.47 4.05 2.38 1.02 1.20 1.31 1.18 13.09%
DPS 1.45 1.44 0.89 0.44 0.44 0.44 0.46 21.07%
NAPS 0.9878 0.9224 0.8047 0.7671 0.7102 0.6768 0.6713 6.64%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
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%
P/EPS 33.66 17.06 19.70 33.22 35.04 29.50 49.66 -6.27%
EY 2.97 5.86 5.07 3.01 2.85 3.39 2.01 6.72%
DY 1.74 2.08 1.90 1.28 1.04 1.15 0.79 14.05%
P/NAPS 0.84 0.75 0.58 0.44 0.59 0.57 0.87 -0.58%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
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%
P/EPS 35.23 18.48 22.33 39.61 36.13 29.83 49.66 -5.55%
EY 2.84 5.41 4.48 2.52 2.77 3.35 2.01 5.92%
DY 1.67 1.92 1.68 1.08 1.01 1.13 0.79 13.28%
P/NAPS 0.88 0.81 0.66 0.53 0.61 0.58 0.87 0.19%

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