[PANTECH] YoY 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- 0.76%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 252,137 250,384 269,986 136,490 136,310 148,031 148,061 9.26%
PBT 29,289 37,233 41,448 20,259 13,522 9,299 14,920 11.88%
Tax -8,552 -8,814 -10,451 -4,954 -2,801 -2,119 -4,054 13.23%
NP 20,737 28,419 30,997 15,305 10,721 7,180 10,866 11.36%
-
NP to SH 20,737 28,419 30,997 15,305 10,721 7,180 10,866 11.36%
-
Tax Rate 29.20% 23.67% 25.21% 24.45% 20.71% 22.79% 27.17% -
Total Cost 231,400 221,965 238,989 121,185 125,589 140,851 137,195 9.09%
-
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 12,483 12,398 12,310 7,575 3,720 3,746 3,712 22.37%
Div Payout % 60.20% 43.63% 39.72% 49.49% 34.70% 52.18% 34.17% -
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 8.22% 11.35% 11.48% 11.21% 7.87% 4.85% 7.34% -
ROE 2.35% 3.40% 4.02% 2.22% 1.64% 1.20% 1.90% -
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 30.30 30.29 32.90 18.02 18.32 19.76 19.94 7.21%
EPS 2.49 3.44 3.78 2.02 1.44 0.96 1.46 9.29%
DPS 1.50 1.50 1.50 1.00 0.50 0.50 0.50 20.07%
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 29.50 29.29 31.58 15.97 15.95 17.32 17.32 9.27%
EPS 2.43 3.32 3.63 1.79 1.25 0.84 1.27 11.41%
DPS 1.46 1.45 1.44 0.89 0.44 0.44 0.43 22.57%
NAPS 1.032 0.9766 0.9025 0.8064 0.766 0.7012 0.6689 7.48%
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 3.37 2.79 2.02 2.97 1.99 2.53 2.31 6.49%
P/EPS 40.94 24.58 17.61 26.48 25.33 52.18 31.43 4.50%
EY 2.44 4.07 5.68 3.78 3.95 1.92 3.18 -4.31%
DY 1.47 1.78 2.26 1.87 1.37 1.00 1.09 5.10%
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 3.02 2.91 1.92 3.41 2.35 2.61 2.36 4.19%
P/EPS 36.72 25.59 16.68 30.44 29.85 53.74 32.12 2.25%
EY 2.72 3.91 5.99 3.29 3.35 1.86 3.11 -2.20%
DY 1.64 1.70 2.38 1.63 1.16 0.97 1.06 7.53%
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