[PANTECH] YoY Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 221,439 299,943 209,337 133,040 165,513 140,158 156,621 5.94% YoY % -26.17% 43.28% 57.35% -19.62% 18.09% -10.51% - Horiz. % 141.39% 191.51% 133.66% 84.94% 105.68% 89.49% 100.00%
PBT 27,198 46,694 26,373 10,733 12,863 14,018 12,432 13.93% YoY % -41.75% 77.05% 145.72% -16.56% -8.24% 12.76% - Horiz. % 218.77% 375.60% 212.14% 86.33% 103.47% 112.76% 100.00%
Tax -6,047 -12,032 -6,010 -1,986 -2,595 -2,829 -2,384 16.77% YoY % 49.74% -100.20% -202.62% 23.47% 8.27% -18.67% - Horiz. % 253.65% 504.70% 252.10% 83.31% 108.85% 118.67% 100.00%
NP 21,151 34,662 20,363 8,747 10,268 11,189 10,048 13.20% YoY % -38.98% 70.22% 132.80% -14.81% -8.23% 11.36% - Horiz. % 210.50% 344.96% 202.66% 87.05% 102.19% 111.36% 100.00%
NP to SH 21,151 34,662 20,363 8,747 10,268 11,189 10,052 13.19% YoY % -38.98% 70.22% 132.80% -14.81% -8.23% 11.31% - Horiz. % 210.42% 344.83% 202.58% 87.02% 102.15% 111.31% 100.00%
Tax Rate 22.23 % 25.77 % 22.79 % 18.50 % 20.17 % 20.18 % 19.18 % 2.49% YoY % -13.74% 13.08% 23.19% -8.28% -0.05% 5.21% - Horiz. % 115.90% 134.36% 118.82% 96.45% 105.16% 105.21% 100.00%
Total Cost 200,288 265,281 188,974 124,293 155,245 128,969 146,573 5.34% YoY % -24.50% 40.38% 52.04% -19.94% 20.37% -12.01% - Horiz. % 136.65% 180.99% 128.93% 84.80% 105.92% 87.99% 100.00%
Net Worth 844,401 788,519 687,855 655,716 607,069 578,561 573,840 6.65% 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%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 12,417 12,320 7,642 3,725 3,747 3,782 3,930 21.12% YoY % 0.79% 61.20% 105.14% -0.58% -0.94% -3.75% - Horiz. % 315.94% 313.47% 194.45% 94.79% 95.34% 96.25% 100.00%
Div Payout % 58.71 % 35.55 % 37.53 % 42.59 % 36.50 % 33.81 % 39.10 % 7.01% YoY % 65.15% -5.28% -11.88% 16.68% 7.96% -13.53% - Horiz. % 150.15% 90.92% 95.98% 108.93% 93.35% 86.47% 100.00%
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 844,401 788,519 687,855 655,716 607,069 578,561 573,840 6.65% 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 827,845 821,374 764,284 745,132 749,469 741,745 786,083 0.87% YoY % 0.79% 7.47% 2.57% -0.58% 1.04% -5.64% - Horiz. % 105.31% 104.49% 97.23% 94.79% 95.34% 94.36% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 9.55 % 11.56 % 9.73 % 6.57 % 6.20 % 7.98 % 6.42 % 6.84% YoY % -17.39% 18.81% 48.10% 5.97% -22.31% 24.30% - Horiz. % 148.75% 180.06% 151.56% 102.34% 96.57% 124.30% 100.00%
ROE 2.50 % 4.40 % 2.96 % 1.33 % 1.69 % 1.93 % 1.75 % 6.12% YoY % -43.18% 48.65% 122.56% -21.30% -12.44% 10.29% - Horiz. % 142.86% 251.43% 169.14% 76.00% 96.57% 110.29% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 26.75 36.52 27.39 17.85 22.08 18.90 19.92 5.03% YoY % -26.75% 33.33% 53.45% -19.16% 16.83% -5.12% - Horiz. % 134.29% 183.33% 137.50% 89.61% 110.84% 94.88% 100.00%
EPS 2.55 4.22 2.66 1.17 1.37 1.51 1.36 11.04% YoY % -39.57% 58.65% 127.35% -14.60% -9.27% 11.03% - Horiz. % 187.50% 310.29% 195.59% 86.03% 100.74% 111.03% 100.00%
DPS 1.50 1.50 1.00 0.50 0.50 0.51 0.50 20.08% YoY % 0.00% 50.00% 100.00% 0.00% -1.96% 2.00% - Horiz. % 300.00% 300.00% 200.00% 100.00% 100.00% 102.00% 100.00%
NAPS 1.0200 0.9600 0.9000 0.8800 0.8100 0.7800 0.7300 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%
Adjusted Per Share Value based on latest NOSH - 852,222 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 25.98 35.20 24.56 15.61 19.42 16.45 18.38 5.93% YoY % -26.19% 43.32% 57.34% -19.62% 18.05% -10.50% - Horiz. % 141.35% 191.51% 133.62% 84.93% 105.66% 89.50% 100.00%
EPS 2.48 4.07 2.39 1.03 1.20 1.31 1.18 13.17% YoY % -39.07% 70.29% 132.04% -14.17% -8.40% 11.02% - Horiz. % 210.17% 344.92% 202.54% 87.29% 101.69% 111.02% 100.00%
DPS 1.46 1.45 0.90 0.44 0.44 0.44 0.46 21.22% YoY % 0.69% 61.11% 104.55% 0.00% 0.00% -4.35% - Horiz. % 317.39% 315.22% 195.65% 95.65% 95.65% 95.65% 100.00%
NAPS 0.9908 0.9253 0.8071 0.7694 0.7123 0.6789 0.6733 6.65% YoY % 7.08% 14.65% 4.90% 8.02% 4.92% 0.83% - Horiz. % 147.16% 137.43% 119.87% 114.27% 105.79% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.8600 0.7200 0.5250 0.3900 0.4800 0.4450 0.6350 -
P/RPS 3.22 1.97 1.92 2.18 2.17 2.36 3.19 0.16% YoY % 63.45% 2.60% -11.93% 0.46% -8.05% -26.02% - Horiz. % 100.94% 61.76% 60.19% 68.34% 68.03% 73.98% 100.00%
P/EPS 33.66 17.06 19.70 33.22 35.04 29.50 49.66 -6.27% YoY % 97.30% -13.40% -40.70% -5.19% 18.78% -40.60% - Horiz. % 67.78% 34.35% 39.67% 66.89% 70.56% 59.40% 100.00%
EY 2.97 5.86 5.07 3.01 2.85 3.39 2.01 6.72% YoY % -49.32% 15.58% 68.44% 5.61% -15.93% 68.66% - Horiz. % 147.76% 291.54% 252.24% 149.75% 141.79% 168.66% 100.00%
DY 1.74 2.08 1.90 1.28 1.04 1.15 0.79 14.06% YoY % -16.35% 9.47% 48.44% 23.08% -9.57% 45.57% - Horiz. % 220.25% 263.29% 240.51% 162.03% 131.65% 145.57% 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%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 18/01/24 12/01/23 20/01/22 21/01/21 15/01/20 17/01/19 26/01/18 -
Price 0.9000 0.7800 0.5950 0.4650 0.4950 0.4500 0.6350 -
P/RPS 3.36 2.14 2.17 2.60 2.24 2.38 3.19 0.87% YoY % 57.01% -1.38% -16.54% 16.07% -5.88% -25.39% - Horiz. % 105.33% 67.08% 68.03% 81.50% 70.22% 74.61% 100.00%
P/EPS 35.23 18.48 22.33 39.61 36.13 29.83 49.66 -5.56% YoY % 90.64% -17.24% -43.63% 9.63% 21.12% -39.93% - Horiz. % 70.94% 37.21% 44.97% 79.76% 72.75% 60.07% 100.00%
EY 2.84 5.41 4.48 2.52 2.77 3.35 2.01 5.93% YoY % -47.50% 20.76% 77.78% -9.03% -17.31% 66.67% - Horiz. % 141.29% 269.15% 222.89% 125.37% 137.81% 166.67% 100.00%
DY 1.67 1.92 1.68 1.08 1.01 1.13 0.79 13.28% YoY % -13.02% 14.29% 55.56% 6.93% -10.62% 43.04% - Horiz. % 211.39% 243.04% 212.66% 136.71% 127.85% 143.04% 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 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 
