[PANTECH] YoY TTM Result on 28-Feb-2022 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 12.68%
YoY- 166.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
Revenue 946,337 1,038,345 753,195 485,943 602,472 602,543 609,217 9.19%
PBT 137,031 155,787 97,686 36,280 46,738 46,024 61,625 17.31%
Tax -31,736 -41,031 -25,561 -9,210 -10,882 -10,022 -13,980 17.79%
NP 105,295 114,756 72,125 27,070 35,856 36,002 47,645 17.16%
-
NP to SH 105,295 114,756 72,125 27,070 35,856 36,002 47,645 17.16%
-
Tax Rate 23.16% 26.34% 26.17% 25.39% 23.28% 21.78% 22.69% -
Total Cost 841,042 923,589 681,070 458,873 566,616 566,541 561,572 8.40%
-
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 49,632 49,267 30,646 17,130 14,160 14,173 14,905 27.16%
Div Payout % 47.14% 42.93% 42.49% 63.28% 39.49% 39.37% 31.28% -
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 11.13% 11.05% 9.58% 5.57% 5.95% 5.98% 7.82% -
ROE 12.22% 14.40% 10.31% 4.03% 5.44% 5.43% 8.14% -
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 114.20 126.38 96.92 65.18 80.39 80.02 82.22 6.78%
EPS 12.71 13.97 9.28 3.63 4.78 4.78 6.43 14.58%
DPS 6.00 6.00 3.94 2.30 1.89 1.89 2.01 24.41%
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 - 835,739
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 CAGR
RPS 110.70 121.47 88.11 56.85 70.48 70.49 71.27 9.19%
EPS 12.32 13.42 8.44 3.17 4.19 4.21 5.57 17.18%
DPS 5.81 5.76 3.59 2.00 1.66 1.66 1.74 27.23%
NAPS 1.0081 0.9323 0.8182 0.7849 0.7715 0.7751 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 0.82 0.59 0.63 0.70 0.58 0.59 0.66 4.43%
P/EPS 7.36 5.33 6.63 12.53 9.82 9.83 8.40 -2.60%
EY 13.59 18.75 15.09 7.98 10.18 10.17 11.91 2.67%
DY 6.42 8.05 6.41 5.05 4.02 4.02 3.72 11.51%
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 0.91 0.61 0.77 0.87 0.48 0.00 0.70 5.38%
P/EPS 8.18 5.48 8.03 15.70 8.05 0.00 8.94 -1.75%
EY 12.22 18.26 12.46 6.37 12.43 0.00 11.18 1.79%
DY 5.77 7.84 5.29 4.04 4.91 0.00 3.50 10.50%
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