[PANTECH] YoY TTM Result on 30-Nov-2021 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

20-Jan-2022

Admission Sponsor

Sponsor

Financial Year

28-Feb-2022

Quarter

30-Nov-2021 [#3]

Profit Trend

QoQ- 22.17%

YoY- 202.65%

Quarter Report

Pantech_Q3_30 November 2021_Final.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
TTM Result
Revenue	914,331	1,099,473	630,257	493,918	601,180	616,070	617,796	6.74%
YoY %	-16.84%	74.45%	27.60%	-17.84%	-2.42%	-0.28%	-	-
Horiz. %	148.00%	177.97%	102.02%	79.95%	97.31%	99.72%	100.00%	-
PBT	131,873	157,010	81,923	29,919	50,472	61,706	59,768	14.09%
YoY %	-16.01%	91.66%	173.82%	-40.72%	-18.21%	3.24%	-	-
Horiz. %	220.64%	262.70%	137.07%	50.06%	84.45%	103.24%	100.00%	-
Tax	-32,626	-43,680	-17,912	-8,769	-10,382	-14,325	-15,038	13.77%
YoY %	25.31%	-143.86%	-104.27%	15.54%	27.53%	4.74%	-	-
Horiz. %	216.96%	290.46%	119.11%	58.31%	69.04%	95.26%	100.00%	-
NP	99,247	113,330	64,011	21,150	40,090	47,381	44,730	14.19%
YoY %	-12.43%	77.05%	202.65%	-47.24%	-15.39%	5.93%	-	-
Horiz. %	221.88%	253.36%	143.11%	47.28%	89.63%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,247	113,330	64,011	21,150	40,090	47,381	47,036	13.24%
YoY %	-12.43%	77.05%	202.65%	-47.24%	-15.39%	0.73%	-	-
Horiz. %	211.00%	240.94%	136.09%	44.97%	85.23%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.74%	27.82%	21.86%	29.31%	20.57%	23.21%	25.16%	-
YoY %	-11.07%	27.26%	-25.42%	42.49%	-11.37%	-7.75%	-	-
Horiz. %	98.33%	110.57%	86.88%	116.49%	81.76%	92.25%	100.00%	-
Total Cost	815,084	986,143	566,246	472,768	561,090	568,689	573,066	6.04%
YoY %	-17.35%	74.15%	19.77%	-15.74%	-1.34%	-0.76%	-	-
Horiz. %	142.23%	172.08%	98.81%	82.50%	97.91%	99.24%	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	49,526	48,600	26,444	12,597	18,646	11,203	18,696	17.62%
YoY %	1.91%	83.78%	109.92%	-32.44%	66.44%	-40.08%	-	-
Horiz. %	264.90%	259.95%	141.44%	67.38%	99.73%	59.92%	100.00%	-
Div Payout %	49.90%	42.88%	41.31%	59.56%	46.51%	23.65%	39.75%	-
YoY %	16.37%	3.80%	-30.64%	28.06%	96.66%	-40.50%	-	-
Horiz. %	125.53%	107.87%	103.92%	149.84%	117.01%	59.50%	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	10.85%	10.31%	10.16%	4.28%	6.67%	7.69%	7.24%	-
YoY %	5.24%	1.48%	137.38%	-35.83%	-13.26%	6.22%	-	-
Horiz. %	149.86%	142.40%	140.33%	59.12%	92.13%	106.22%	100.00%	-
ROE	11.75%	14.37%	9.31%	3.23%	6.60%	8.19%	8.20%	-
YoY %	-18.23%	54.35%	188.24%	-51.06%	-19.41%	-0.12%	-	-
Horiz. %	143.29%	175.24%	113.54%	39.39%	80.49%	99.88%	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	110.45	133.86	82.46	66.29	80.21	83.06	78.59	5.83%
YoY %	-17.49%	62.33%	24.39%	-17.35%	-3.43%	5.69%	-	-
Horiz. %	140.54%	170.33%	104.92%	84.35%	102.06%	105.69%	100.00%	-
EPS	11.99	13.80	8.38	2.84	5.35	6.39	5.98	12.28%
YoY %	-13.12%	64.68%	195.07%	-46.92%	-16.28%	6.86%	-	-
Horiz. %	200.50%	230.77%	140.13%	47.49%	89.46%	106.86%	100.00%	-
DPS	6.00	5.92	3.46	1.69	2.50	1.51	2.38	16.65%
YoY %	1.35%	71.10%	104.73%	-32.40%	65.56%	-36.55%	-	-
Horiz. %	252.10%	248.74%	145.38%	71.01%	105.04%	63.45%	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 - 805,237
RPS	106.96	128.62	73.73	57.78	70.33	72.07	72.27	6.74%
YoY %	-16.84%	74.45%	27.60%	-17.84%	-2.41%	-0.28%	-	-
Horiz. %	148.00%	177.97%	102.02%	79.95%	97.32%	99.72%	100.00%	-
EPS	11.61	13.26	7.49	2.47	4.69	5.54	5.50	13.25%
YoY %	-12.44%	77.04%	203.24%	-47.33%	-15.34%	0.73%	-	-
Horiz. %	211.09%	241.09%	136.18%	44.91%	85.27%	100.73%	100.00%	-
DPS	5.79	5.69	3.09	1.47	2.18	1.31	2.19	17.58%
YoY %	1.76%	84.14%	110.20%	-32.57%	66.41%	-40.18%	-	-
Horiz. %	264.38%	259.82%	141.10%	67.12%	99.54%	59.82%	100.00%	-
NAPS	0.9878	0.9224	0.8047	0.7671	0.7102	0.6768	0.6713	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
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	0.78	0.54	0.64	0.59	0.60	0.54	0.81	-0.62%
YoY %	44.44%	-15.62%	8.47%	-1.67%	11.11%	-33.33%	-	-
Horiz. %	96.30%	66.67%	79.01%	72.84%	74.07%	66.67%	100.00%	-
P/EPS	7.17	5.22	6.27	13.74	8.97	6.97	10.61	-6.31%
YoY %	37.36%	-16.75%	-54.37%	53.18%	28.69%	-34.31%	-	-
Horiz. %	67.58%	49.20%	59.10%	129.50%	84.54%	65.69%	100.00%	-
EY	13.94	19.16	15.95	7.28	11.14	14.35	9.42	6.74%
YoY %	-27.24%	20.13%	119.09%	-34.65%	-22.37%	52.34%	-	-
Horiz. %	147.98%	203.40%	169.32%	77.28%	118.26%	152.34%	100.00%	-
DY	6.98	8.22	6.59	4.33	5.21	3.39	3.75	10.90%
YoY %	-15.09%	24.73%	52.19%	-16.89%	53.69%	-9.60%	-	-
Horiz. %	186.13%	219.20%	175.73%	115.47%	138.93%	90.40%	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	0.81	0.58	0.72	0.70	0.62	0.54	0.81	0.00%
YoY %	39.66%	-19.44%	2.86%	12.90%	14.81%	-33.33%	-	-
Horiz. %	100.00%	71.60%	88.89%	86.42%	76.54%	66.67%	100.00%	-
P/EPS	7.51	5.65	7.10	16.38	9.25	7.04	10.61	-5.59%
YoY %	32.92%	-20.42%	-56.65%	77.08%	31.39%	-33.65%	-	-
Horiz. %	70.78%	53.25%	66.92%	154.38%	87.18%	66.35%	100.00%	-
EY	13.32	17.69	14.08	6.10	10.81	14.20	9.42	5.94%
YoY %	-24.70%	25.64%	130.82%	-43.57%	-23.87%	50.74%	-	-
Horiz. %	141.40%	187.79%	149.47%	64.76%	114.76%	150.74%	100.00%	-
DY	6.67	7.59	5.82	3.63	5.05	3.36	3.75	10.06%
YoY %	-12.12%	30.41%	60.33%	-28.12%	50.30%	-10.40%	-	-
Horiz. %	177.87%	202.40%	155.20%	96.80%	134.67%	89.60%	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