P

Pantech Group Holdings Bhd
KLSE:PANTECH

Watchlist Manager
Pantech Group Holdings Bhd
KLSE:PANTECH
Watchlist
Price: 0.62 MYR 2.48% Market Closed
Market Cap: 530m MYR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-12%
5Y
+69%
10Y
+73%
Operating Income
+
3Y
-25%
5Y
+165%
10Y
+82%
Net Income
+
3Y
-38%
5Y
+168%
10Y
+71%

Earnings Waterfall
Pantech Group Holdings Bhd

Revenue
887.6m MYR
Operating Expenses
-780.7m MYR
Operating Income
107m MYR
Other Expenses
-46m MYR
Net Income
61m MYR

Income Statement
Pantech Group Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025 May-2025 Aug-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
8
6
8
7
9
9
8
8
7
7
6
6
6
6
7
8
8
0
0
0
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
251
N/A
302
+20%
313
+4%
347
+11%
392
+13%
448
+14%
512
+14%
522
+2%
516
-1%
475
-8%
402
-16%
368
-8%
346
-6%
329
-5%
336
+2%
341
+1%
344
+1%
382
+11%
435
+14%
485
+11%
548
+13%
607
+11%
636
+5%
653
+3%
642
-2%
602
-6%
576
-4%
544
-5%
532
-2%
525
-1%
526
+0%
534
+2%
514
-4%
534
+4%
513
-4%
499
-3%
481
-4%
436
-9%
479
+10%
507
+6%
560
+11%
618
+10%
615
0%
642
+4%
633
-1%
616
-3%
609
-1%
576
-5%
576
0%
601
+4%
603
+0%
538
-11%
527
-2%
494
-6%
486
-2%
554
+14%
554
+0%
631
+14%
751
+19%
874
+16%
1 007
+15%
1 098
+9%
1 038
-5%
1 012
-2%
992
-2%
914
-8%
947
+4%
958
+1%
959
+0%
985
+3%
947
-4%
912
-4%
888
-3%
Gross Profit
Cost of Revenue
0
0
(234)
0
0
0
(364)
0
0
0
(291)
0
0
0
(250)
0
0
0
(337)
0
0
0
(486)
0
0
0
(426)
0
0
0
(399)
0
0
0
(396)
0
0
0
(379)
0
0
0
(472)
0
0
0
(470)
0
0
0
(476)
0
0
0
(376)
0
0
0
(566)
0
0
0
(764)
0
0
0
(724)
0
0
0
(711)
0
0
Gross Profit
0
N/A
0
N/A
79
N/A
0
N/A
0
N/A
0
N/A
148
N/A
0
N/A
0
N/A
0
N/A
111
N/A
0
N/A
0
N/A
0
N/A
86
N/A
0
N/A
0
N/A
0
N/A
98
N/A
0
N/A
0
N/A
0
N/A
150
N/A
0
N/A
0
N/A
0
N/A
149
N/A
0
N/A
0
N/A
0
N/A
127
N/A
0
N/A
0
N/A
0
N/A
118
N/A
0
N/A
0
N/A
0
N/A
101
N/A
0
N/A
0
N/A
0
N/A
143
N/A
0
N/A
0
N/A
0
N/A
140
N/A
0
N/A
0
N/A
0
N/A
127
N/A
0
N/A
0
N/A
0
N/A
110
N/A
0
N/A
0
N/A
0
N/A
185
N/A
0
N/A
0
N/A
0
N/A
274
N/A
0
N/A
0
N/A
0
N/A
223
N/A
0
N/A
0
N/A
0
N/A
236
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(194)
(255)
(27)
(284)
(316)
(360)
(58)
(436)
(432)
(399)
(38)
(303)
(290)
(281)
(43)
(299)
(305)
(334)
(42)
(419)
(469)
(520)
(58)
(570)
(557)
(519)
(64)
(459)
(451)
(448)
(59)
(470)
(455)
(472)
(56)
(440)
(431)
(393)
(55)
(454)
(498)
(551)
(76)
(573)
(563)
(545)
(69)
(509)
(515)
(541)
(71)
(501)
(486)
(457)
(67)
(489)
(483)
(543)
(83)
(752)
(864)
(933)
(112)
(847)
(831)
(771)
(78)
(809)
(819)
(844)
(118)
(798)
(781)
Selling, General & Administrative
0
0
(30)
0
0
0
(51)
0
0
0
(36)
0
0
0
(47)
0
0
0
(48)
0
0
0
(62)
0
0
0
(64)
0
0
0
(66)
0
0
0
(62)
0
0
0
(59)
0
0
0
(72)
0
0
0
(73)
0
0
0
(74)
0
0
0
(69)
0
0
0
(88)
0
0
0
(120)
0
0
0
(92)
0
0
0
(104)
0
0
Other Operating Expenses
(194)
(255)
2
(284)
(316)
(360)
(7)
(436)
(432)
(399)
(1)
(303)
(290)
(281)
4
(299)
(305)
(334)
6
(419)
(469)
(520)
4
(570)
(557)
(519)
0
(459)
(451)
(448)
7
(470)
(455)
(472)
5
(440)
(431)
(393)
4
(454)
(498)
(551)
(4)
(573)
(563)
(545)
4
(509)
(515)
(541)
3
(501)
(486)
(457)
2
(489)
(483)
(543)
5
(752)
(864)
(933)
8
(847)
(831)
(771)
14
(810)
(819)
(844)
(14)
(798)
(781)
Operating Income
57
N/A
47
-17%
52
+10%
63
+22%
76
+19%
87
+15%
90
+3%
87
-4%
84
-3%
76
-9%
73
-4%
65
-11%
56
-14%
48
-14%
43
-10%
42
-3%
40
-5%
48
+19%
56
+17%
65
+17%
79
+21%
87
+10%
92
+6%
83
-9%
86
+3%
83
-3%
86
+3%
85
-1%
81
-5%
76
-6%
68
-10%
64
-7%
59
-7%
62
+4%
62
+0%
58
-6%
50
-14%
43
-13%
46
+7%
54
+16%
63
+17%
67
+8%
68
+0%
69
+2%
70
+1%
72
+2%
71
-1%
67
-5%
61
-8%
61
-1%
56
-8%
37
-34%
40
+9%
37
-8%
43
+16%
66
+52%
72
+10%
88
+22%
102
+17%
122
+19%
143
+18%
165
+15%
163
-1%
165
+2%
162
-2%
142
-12%
144
+1%
148
+3%
140
-5%
141
+0%
118
-16%
114
-4%
107
-6%
Pre-Tax Income
Interest Income Expense
(6)
(7)
(7)
(7)
(7)
(7)
(8)
(9)
(8)
(7)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(8)
(8)
(9)
(10)
(11)
(11)
(2)
(6)
(8)
(9)
(9)
(8)
(8)
(9)
(9)
(8)
(8)
(8)
(7)
(6)
(6)
(6)
(7)
(8)
(8)
(8)
(9)
(9)
(10)
(9)
(11)
(11)
(11)
(10)
(10)
(9)
(8)
(6)
(6)
(6)
(6)
(5)
(7)
(8)
(9)
(7)
(10)
(11)
(11)
(7)
(11)
(11)
(11)
(5)
(12)
(12)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
(0)
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
51
N/A
40
-21%
45
+12%
57
+26%
69
+21%
80
+17%
82
+2%
78
-5%
76
-3%
69
-9%
67
-3%
60
-11%
50
-16%
42
-17%
37
-11%
35
-5%
32
-8%
40
+22%
47
+19%
56
+18%
69
+23%
75
+9%
80
+7%
81
+1%
80
-1%
76
-6%
75
0%
75
-1%
71
-5%
66
-7%
59
-11%
54
-8%
50
-8%
53
+6%
53
+1%
50
-6%
43
-14%
36
-16%
39
+9%
46
+17%
54
+17%
58
+8%
58
0%
60
+3%
60
+1%
62
+3%
61
-2%
56
-7%
51
-10%
50
-2%
46
-7%
27
-41%
31
+15%
29
-7%
36
+23%
59
+64%
66
+11%
82
+24%
97
+18%
115
+19%
136
+18%
156
+15%
156
0%
155
0%
151
-3%
132
-13%
137
+4%
137
0%
129
-6%
130
+0%
113
-13%
102
-10%
95
-6%
Net Income
Tax Provision
(8)
(8)
(11)
(15)
(18)
(21)
(21)
(19)
(20)
(18)
(16)
(14)
(10)
(7)
(8)
(9)
(8)
(11)
(13)
(16)
(21)
(23)
(24)
(24)
(22)
(21)
(21)
(20)
(19)
(17)
(16)
(15)
(14)
(15)
(15)
(13)
(11)
(10)
(11)
(12)
(14)
(15)
(12)
(13)
(14)
(14)
(13)
(12)
(10)
(10)
(10)
(8)
(9)
(8)
(10)
(12)
(14)
(18)
(25)
(32)
(37)
(43)
(40)
(39)
(38)
(32)
(32)
(32)
(32)
(32)
(30)
(31)
(28)
Income from Continuing Operations
44
32
34
42
51
59
62
59
56
51
51
46
40
35
29
27
25
29
34
40
48
53
56
57
58
55
55
55
53
50
43
39
36
38
38
37
31
26
28
34
40
44
46
47
46
48
47
45
41
40
36
19
23
21
26
47
52
64
72
83
99
113
116
116
114
100
106
105
97
97
83
71
68
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
3
2
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(7)
Net Income (Common)
44
N/A
32
-27%
34
+7%
42
+23%
51
+21%
59
+16%
62
+4%
59
-3%
56
-5%
51
-10%
51
+1%
46
-10%
40
-12%
35
-14%
29
-16%
27
-8%
25
-8%
29
+17%
34
+19%
40
+18%
48
+18%
53
+11%
56
+6%
57
+2%
58
+2%
55
-6%
55
-1%
55
0%
53
-3%
50
-6%
43
-13%
39
-10%
36
-8%
38
+6%
38
+1%
37
-3%
32
-14%
27
-15%
30
+10%
36
+20%
42
+19%
46
+9%
47
+2%
47
+1%
47
-2%
48
+2%
47
0%
45
-6%
41
-8%
40
-2%
36
-10%
19
-46%
23
+18%
21
-7%
26
+25%
47
+78%
52
+10%
64
+23%
72
+13%
83
+16%
99
+19%
113
+14%
116
+2%
116
+1%
114
-2%
100
-12%
106
+5%
105
-1%
97
-7%
97
+0%
83
-15%
67
-19%
61
-9%
EPS (Diluted)
0.08
N/A
0.06
-25%
0.06
N/A
0.08
+33%
0.09
+13%
0.1
+11%
0.11
+10%
0.1
-9%
0.1
N/A
0.09
-10%
0.09
N/A
0.08
-11%
0.07
-13%
0.06
-14%
0.05
-17%
0.05
N/A
0.04
-20%
0.04
N/A
0.05
+25%
0.05
N/A
0.06
+20%
0.07
+17%
0.07
N/A
0.08
+14%
0.08
N/A
0.08
N/A
0.07
-13%
0.08
+14%
0.08
N/A
0.07
-13%
0.06
-14%
0.05
-17%
0.04
-20%
0.04
N/A
0.05
+25%
0.04
-20%
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.05
N/A
0.05
N/A
0.06
+20%
0.05
-17%
0.05
N/A
0.05
N/A
0.06
+20%
0.04
-33%
0.04
N/A
0.04
N/A
0.05
+25%
0.02
-60%
0.02
N/A
0.02
N/A
0.04
+100%
0.06
+50%
0.07
+17%
0.09
+29%
0.09
N/A
0.11
+22%
0.13
+18%
0.14
+8%
0.14
N/A
0.14
N/A
0.13
-7%
0.12
-8%
0.13
+8%
0.12
-8%
0.12
N/A
0.12
N/A
0.1
-17%
0.08
-20%
0.07
-13%

See Also

Summary
PANTECH intrinsic value, competitors valuation, and company profile.
DCF Valuation
PANTECH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PANTECH stock valuation using valuation multiples.
Wall Street Estimates
PANTECH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PANTECH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.