[PANTECH] YoY TTM Result on 29-Feb-2020 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- -0.41%
YoY- -24.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
Revenue 1,038,345 753,195 485,943 602,472 602,543 609,217 614,682 11.04%
PBT 155,787 97,686 36,280 46,738 46,024 61,625 58,031 21.82%
Tax -41,031 -25,561 -9,210 -10,882 -10,022 -13,980 -12,509 26.80%
NP 114,756 72,125 27,070 35,856 36,002 47,645 45,522 20.30%
-
NP to SH 114,756 72,125 27,070 35,856 36,002 47,645 46,969 19.55%
-
Tax Rate 26.34% 26.17% 25.39% 23.28% 21.78% 22.69% 21.56% -
Total Cost 923,589 681,070 458,873 566,616 566,541 561,572 569,160 10.16%
-
Net Worth 796,952 699,437 670,992 659,501 662,604 585,360 548,738 7.74%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
Div 49,267 30,646 17,130 14,160 14,173 14,905 18,721 21.33%
Div Payout % 42.93% 42.49% 63.28% 39.49% 39.37% 31.28% 39.86% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
Net Worth 796,952 699,437 670,992 659,501 662,604 585,360 548,738 7.74%
NOSH 843,156 835,739 751,148 750,998 752,959 747,857 745,853 2.48%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
NP Margin 11.05% 9.58% 5.57% 5.95% 5.98% 7.82% 7.41% -
ROE 14.40% 10.31% 4.03% 5.44% 5.43% 8.14% 8.56% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
RPS 126.38 96.92 65.18 80.39 80.02 82.22 82.89 8.79%
EPS 13.97 9.28 3.63 4.78 4.78 6.43 6.33 17.14%
DPS 6.00 3.94 2.30 1.89 1.89 2.01 2.52 18.93%
NAPS 0.97 0.90 0.90 0.88 0.88 0.79 0.74 5.55%
Adjusted Per Share Value based on latest NOSH - 750,998
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
RPS 121.46 88.10 56.84 70.47 70.48 71.26 71.90 11.04%
EPS 13.42 8.44 3.17 4.19 4.21 5.57 5.49 19.56%
DPS 5.76 3.58 2.00 1.66 1.66 1.74 2.19 21.32%
NAPS 0.9322 0.8181 0.7849 0.7714 0.7751 0.6847 0.6419 7.74%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/20 28/02/19 28/02/18 -
Price 0.745 0.615 0.455 0.47 0.47 0.54 0.60 -
P/RPS 0.59 0.63 0.70 0.58 0.59 0.66 0.72 -3.90%
P/EPS 5.33 6.63 12.53 9.82 9.83 8.40 9.47 -10.85%
EY 18.75 15.09 7.98 10.18 10.17 11.91 10.56 12.16%
DY 8.05 6.41 5.05 4.02 4.02 3.72 4.21 13.83%
P/NAPS 0.77 0.68 0.51 0.53 0.53 0.68 0.81 -1.00%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/20 28/02/19 28/02/18 CAGR
Date 27/04/23 27/04/22 28/04/21 11/06/20 - 24/04/19 30/04/18 -
Price 0.765 0.745 0.57 0.385 0.00 0.575 0.59 -
P/RPS 0.61 0.77 0.87 0.48 0.00 0.70 0.71 -2.98%
P/EPS 5.48 8.03 15.70 8.05 0.00 8.94 9.31 -10.05%
EY 18.26 12.46 6.37 12.43 0.00 11.18 10.74 11.19%
DY 7.84 5.29 4.04 4.91 0.00 3.50 4.28 12.86%
P/NAPS 0.79 0.83 0.63 0.44 0.00 0.73 0.80 -0.25%

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