[PANTECH] QoQ Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 250,384 244,768 197,740 299,943 269,986 270,676 258,868 -2.19% QoQ % 2.29% 23.78% -34.07% 11.10% -0.25% 4.56% - Horiz. % 96.72% 94.55% 76.39% 115.87% 104.29% 104.56% 100.00%
PBT 37,233 36,251 31,191 46,694 41,448 36,454 32,414 9.65% QoQ % 2.71% 16.22% -33.20% 12.66% 13.70% 12.46% - Horiz. % 114.87% 111.84% 96.23% 144.06% 127.87% 112.46% 100.00%
Tax -8,814 -9,267 -8,498 -12,032 -10,451 -10,050 -11,147 -14.45% QoQ % 4.89% -9.05% 29.37% -15.13% -3.99% 9.84% - Horiz. % 79.07% 83.13% 76.24% 107.94% 93.76% 90.16% 100.00%
NP 28,419 26,984 22,693 34,662 30,997 26,404 21,267 21.26% QoQ % 5.32% 18.91% -34.53% 11.82% 17.40% 24.15% - Horiz. % 133.63% 126.88% 106.71% 162.98% 145.75% 124.15% 100.00%
NP to SH 28,419 26,984 22,693 34,662 30,997 26,404 21,267 21.26% QoQ % 5.32% 18.91% -34.53% 11.82% 17.40% 24.15% - Horiz. % 133.63% 126.88% 106.71% 162.98% 145.75% 124.15% 100.00%
Tax Rate 23.67 % 25.56 % 27.25 % 25.77 % 25.21 % 27.57 % 34.39 % -21.99% QoQ % -7.39% -6.20% 5.74% 2.22% -8.56% -19.83% - Horiz. % 68.83% 74.32% 79.24% 74.93% 73.31% 80.17% 100.00%
Total Cost 221,965 217,784 175,047 265,281 238,989 244,272 237,601 -4.42% QoQ % 1.92% 24.41% -34.01% 11.00% -2.16% 2.81% - Horiz. % 93.42% 91.66% 73.67% 111.65% 100.58% 102.81% 100.00%
Net Worth 834,819 834,051 796,952 788,519 771,470 763,363 699,437 12.48% QoQ % 0.09% 4.66% 1.07% 2.21% 1.06% 9.14% - Horiz. % 119.36% 119.25% 113.94% 112.74% 110.30% 109.14% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 12,398 12,386 12,324 12,320 12,310 12,312 11,657 4.18% QoQ % 0.09% 0.51% 0.03% 0.08% -0.01% 5.62% - Horiz. % 106.36% 106.26% 105.72% 105.69% 105.61% 105.62% 100.00%
Div Payout % 43.63 % 45.90 % 54.31 % 35.55 % 39.72 % 46.63 % 54.81 % -14.07% QoQ % -4.95% -15.49% 52.77% -10.50% -14.82% -14.92% - Horiz. % 79.60% 83.74% 99.09% 64.86% 72.47% 85.08% 100.00%
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 834,819 834,051 796,952 788,519 771,470 763,363 699,437 12.48% QoQ % 0.09% 4.66% 1.07% 2.21% 1.06% 9.14% - Horiz. % 119.36% 119.25% 113.94% 112.74% 110.30% 109.14% 100.00%
NOSH 826,554 825,794 821,601 821,374 820,713 820,821 777,153 4.18% QoQ % 0.09% 0.51% 0.03% 0.08% -0.01% 5.62% - Horiz. % 106.36% 106.26% 105.72% 105.69% 105.61% 105.62% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 11.35 % 11.02 % 11.48 % 11.56 % 11.48 % 9.75 % 8.22 % 23.93% QoQ % 2.99% -4.01% -0.69% 0.70% 17.74% 18.61% - Horiz. % 138.08% 134.06% 139.66% 140.63% 139.66% 118.61% 100.00%
ROE 3.40 % 3.24 % 2.85 % 4.40 % 4.02 % 3.46 % 3.04 % 7.72% QoQ % 4.94% 13.68% -35.23% 9.45% 16.18% 13.82% - Horiz. % 111.84% 106.58% 93.75% 144.74% 132.24% 113.82% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 30.29 29.64 24.07 36.52 32.90 32.98 33.31 -6.12% QoQ % 2.19% 23.14% -34.09% 11.00% -0.24% -0.99% - Horiz. % 90.93% 88.98% 72.26% 109.64% 98.77% 99.01% 100.00%
EPS 3.44 3.27 2.76 4.22 3.78 3.22 2.74 16.33% QoQ % 5.20% 18.48% -34.60% 11.64% 17.39% 17.52% - Horiz. % 125.55% 119.34% 100.73% 154.01% 137.96% 117.52% 100.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0100 1.0100 0.9700 0.9600 0.9400 0.9300 0.9000 7.97% QoQ % 0.00% 4.12% 1.04% 2.13% 1.08% 3.33% - Horiz. % 112.22% 112.22% 107.78% 106.67% 104.44% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 852,222 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 29.38 28.72 23.20 35.20 31.68 31.76 30.38 -2.20% QoQ % 2.30% 23.79% -34.09% 11.11% -0.25% 4.54% - Horiz. % 96.71% 94.54% 76.37% 115.87% 104.28% 104.54% 100.00%
EPS 3.33 3.17 2.66 4.07 3.64 3.10 2.50 21.00% QoQ % 5.05% 19.17% -34.64% 11.81% 17.42% 24.00% - Horiz. % 133.20% 126.80% 106.40% 162.80% 145.60% 124.00% 100.00%
DPS 1.45 1.45 1.45 1.45 1.44 1.44 1.37 3.85% QoQ % 0.00% 0.00% 0.00% 0.69% 0.00% 5.11% - Horiz. % 105.84% 105.84% 105.84% 105.84% 105.11% 105.11% 100.00%
NAPS 0.9796 0.9787 0.9351 0.9253 0.9052 0.8957 0.8207 12.49% QoQ % 0.09% 4.66% 1.06% 2.22% 1.06% 9.14% - Horiz. % 119.36% 119.25% 113.94% 112.75% 110.30% 109.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.8450 0.7400 0.7450 0.7200 0.6650 0.6650 0.6150 -
P/RPS 2.79 2.50 3.10 1.97 2.02 2.02 1.85 31.41% QoQ % 11.60% -19.35% 57.36% -2.48% 0.00% 9.19% - Horiz. % 150.81% 135.14% 167.57% 106.49% 109.19% 109.19% 100.00%
P/EPS 24.58 22.65 26.97 17.06 17.61 20.67 22.47 6.15% QoQ % 8.52% -16.02% 58.09% -3.12% -14.80% -8.01% - Horiz. % 109.39% 100.80% 120.03% 75.92% 78.37% 91.99% 100.00%
EY 4.07 4.42 3.71 5.86 5.68 4.84 4.45 -5.76% QoQ % -7.92% 19.14% -36.69% 3.17% 17.36% 8.76% - Horiz. % 91.46% 99.33% 83.37% 131.69% 127.64% 108.76% 100.00%
DY 1.78 2.03 2.01 2.08 2.26 2.26 2.44 -18.92% QoQ % -12.32% 1.00% -3.37% -7.96% 0.00% -7.38% - Horiz. % 72.95% 83.20% 82.38% 85.25% 92.62% 92.62% 100.00%
P/NAPS 0.84 0.73 0.77 0.75 0.71 0.72 0.68 15.08% QoQ % 15.07% -5.19% 2.67% 5.63% -1.39% 5.88% - Horiz. % 123.53% 107.35% 113.24% 110.29% 104.41% 105.88% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 27/04/23 12/01/23 18/10/22 28/07/22 27/04/22 -
Price 0.8800 0.7850 0.7650 0.7800 0.6300 0.6100 0.7450 -
P/RPS 2.91 2.65 3.18 2.14 1.92 1.85 2.24 19.00% QoQ % 9.81% -16.67% 48.60% 11.46% 3.78% -17.41% - Horiz. % 129.91% 118.30% 141.96% 95.54% 85.71% 82.59% 100.00%
P/EPS 25.59 24.02 27.70 18.48 16.68 18.96 27.22 -4.02% QoQ % 6.54% -13.29% 49.89% 10.79% -12.03% -30.35% - Horiz. % 94.01% 88.24% 101.76% 67.89% 61.28% 69.65% 100.00%
EY 3.91 4.16 3.61 5.41 5.99 5.27 3.67 4.30% QoQ % -6.01% 15.24% -33.27% -9.68% 13.66% 43.60% - Horiz. % 106.54% 113.35% 98.37% 147.41% 163.22% 143.60% 100.00%
DY 1.70 1.91 1.96 1.92 2.38 2.46 2.01 -10.54% QoQ % -10.99% -2.55% 2.08% -19.33% -3.25% 22.39% - Horiz. % 84.58% 95.02% 97.51% 95.52% 118.41% 122.39% 100.00%
P/NAPS 0.87 0.78 0.79 0.81 0.67 0.66 0.83 3.18% QoQ % 11.54% -1.27% -2.47% 20.90% 1.52% -20.48% - Horiz. % 104.82% 93.98% 95.18% 97.59% 80.72% 79.52% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Pantech_3Q_30Nov2022_Final.pdf 
