Highlights

[PANTECH] YoY Quarter Result on 2018-11-30 [#3]

Stock [PANTECH]: PANTECH GROUP HOLDINGS BHD
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     2.97%    YoY -     11.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 140,158 156,621 99,080 144,010 124,049 131,089 171,520 -3.31%
  YoY % -10.51% 58.08% -31.20% 16.09% -5.37% -23.57% -
  Horiz. % 81.72% 91.31% 57.77% 83.96% 72.32% 76.43% 100.00%
PBT 14,018 12,432 7,930 14,616 11,572 16,339 20,878 -6.42%
  YoY % 12.76% 56.77% -45.74% 26.30% -29.18% -21.74% -
  Horiz. % 67.14% 59.55% 37.98% 70.01% 55.43% 78.26% 100.00%
Tax -2,829 -2,384 -1,818 -3,520 -2,491 -4,246 -5,265 -9.83%
  YoY % -18.67% -31.13% 48.35% -41.31% 41.33% 19.35% -
  Horiz. % 53.73% 45.28% 34.53% 66.86% 47.31% 80.65% 100.00%
NP 11,189 10,048 6,112 11,096 9,081 12,093 15,613 -5.40%
  YoY % 11.36% 64.40% -44.92% 22.19% -24.91% -22.55% -
  Horiz. % 71.66% 64.36% 39.15% 71.07% 58.16% 77.45% 100.00%
NP to SH 11,189 10,052 6,385 11,096 9,081 12,093 15,613 -5.40%
  YoY % 11.31% 57.43% -42.46% 22.19% -24.91% -22.55% -
  Horiz. % 71.66% 64.38% 40.90% 71.07% 58.16% 77.45% 100.00%
Tax Rate 20.18 % 19.18 % 22.93 % 24.08 % 21.53 % 25.99 % 25.22 % -3.65%
  YoY % 5.21% -16.35% -4.78% 11.84% -17.16% 3.05% -
  Horiz. % 80.02% 76.05% 90.92% 95.48% 85.37% 103.05% 100.00%
Total Cost 128,969 146,573 92,968 132,914 114,968 118,996 155,907 -3.11%
  YoY % -12.01% 57.66% -30.05% 15.61% -3.38% -23.68% -
  Horiz. % 82.72% 94.01% 59.63% 85.25% 73.74% 76.32% 100.00%
Net Worth 578,561 573,840 509,572 499,929 448,228 399,500 346,955 8.89%
  YoY % 0.82% 12.61% 1.93% 11.53% 12.20% 15.14% -
  Horiz. % 166.75% 165.39% 146.87% 144.09% 129.19% 115.14% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 3,782 3,930 1,841 3,048 3,492 5,398 5,626 -6.40%
  YoY % -3.75% 113.40% -39.58% -12.72% -35.30% -4.05% -
  Horiz. % 67.24% 69.86% 32.74% 54.18% 62.08% 95.95% 100.00%
Div Payout % 33.81 % 39.10 % 28.85 % 27.47 % 38.46 % 44.64 % 36.04 % -1.06%
  YoY % -13.53% 35.53% 5.02% -28.58% -13.84% 23.86% -
  Horiz. % 93.81% 108.49% 80.05% 76.22% 106.71% 123.86% 100.00%
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 578,561 573,840 509,572 499,929 448,228 399,500 346,955 8.89%
  YoY % 0.82% 12.61% 1.93% 11.53% 12.20% 15.14% -
  Horiz. % 166.75% 165.39% 146.87% 144.09% 129.19% 115.14% 100.00%
NOSH 741,745 786,083 613,942 609,670 582,115 539,866 468,858 7.94%
  YoY % -5.64% 28.04% 0.70% 4.73% 7.83% 15.14% -
  Horiz. % 158.20% 167.66% 130.94% 130.03% 124.16% 115.14% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 7.98 % 6.42 % 6.17 % 7.71 % 7.32 % 9.23 % 9.10 % -2.16%
  YoY % 24.30% 4.05% -19.97% 5.33% -20.69% 1.43% -
  Horiz. % 87.69% 70.55% 67.80% 84.73% 80.44% 101.43% 100.00%
ROE 1.93 % 1.75 % 1.25 % 2.22 % 2.03 % 3.03 % 4.50 % -13.15%
  YoY % 10.29% 40.00% -43.69% 9.36% -33.00% -32.67% -
  Horiz. % 42.89% 38.89% 27.78% 49.33% 45.11% 67.33% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 18.90 19.92 16.14 23.62 21.31 24.28 36.58 -10.42%
  YoY % -5.12% 23.42% -31.67% 10.84% -12.23% -33.62% -
  Horiz. % 51.67% 54.46% 44.12% 64.57% 58.26% 66.38% 100.00%
EPS 1.51 1.36 1.04 1.82 1.56 2.24 3.33 -12.34%
  YoY % 11.03% 30.77% -42.86% 16.67% -30.36% -32.73% -
  Horiz. % 45.35% 40.84% 31.23% 54.65% 46.85% 67.27% 100.00%
DPS 0.51 0.50 0.30 0.50 0.60 1.00 1.20 -13.29%
  YoY % 2.00% 66.67% -40.00% -16.67% -40.00% -16.67% -
  Horiz. % 42.50% 41.67% 25.00% 41.67% 50.00% 83.33% 100.00%
NAPS 0.7800 0.7300 0.8300 0.8200 0.7700 0.7400 0.7400 0.88%
  YoY % 6.85% -12.05% 1.22% 6.49% 4.05% 0.00% -
  Horiz. % 105.41% 98.65% 112.16% 110.81% 104.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 747,857
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 18.74 20.94 13.25 19.26 16.59 17.53 22.93 -3.31%
  YoY % -10.51% 58.04% -31.20% 16.09% -5.36% -23.55% -
  Horiz. % 81.73% 91.32% 57.78% 83.99% 72.35% 76.45% 100.00%
EPS 1.50 1.34 0.85 1.48 1.21 1.62 2.09 -5.38%
  YoY % 11.94% 57.65% -42.57% 22.31% -25.31% -22.49% -
  Horiz. % 71.77% 64.11% 40.67% 70.81% 57.89% 77.51% 100.00%
DPS 0.51 0.53 0.25 0.41 0.47 0.72 0.75 -6.22%
  YoY % -3.77% 112.00% -39.02% -12.77% -34.72% -4.00% -
  Horiz. % 68.00% 70.67% 33.33% 54.67% 62.67% 96.00% 100.00%
NAPS 0.7736 0.7673 0.6814 0.6685 0.5994 0.5342 0.4639 8.89%
  YoY % 0.82% 12.61% 1.93% 11.53% 12.21% 15.15% -
  Horiz. % 166.76% 165.40% 146.89% 144.10% 129.21% 115.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.4450 0.6350 0.5250 0.6400 0.8900 0.9900 0.7000 -
P/RPS 2.36 3.19 3.25 2.71 4.18 4.08 1.91 3.59%
  YoY % -26.02% -1.85% 19.93% -35.17% 2.45% 113.61% -
  Horiz. % 123.56% 167.02% 170.16% 141.88% 218.85% 213.61% 100.00%
P/EPS 29.50 49.66 50.48 35.16 57.05 44.20 21.02 5.81%
  YoY % -40.60% -1.62% 43.57% -38.37% 29.07% 110.28% -
  Horiz. % 140.34% 236.25% 240.15% 167.27% 271.41% 210.28% 100.00%
EY 3.39 2.01 1.98 2.84 1.75 2.26 4.76 -5.50%
  YoY % 68.66% 1.52% -30.28% 62.29% -22.57% -52.52% -
  Horiz. % 71.22% 42.23% 41.60% 59.66% 36.76% 47.48% 100.00%
DY 1.15 0.79 0.57 0.78 0.67 1.01 1.71 -6.40%
  YoY % 45.57% 38.60% -26.92% 16.42% -33.66% -40.94% -
  Horiz. % 67.25% 46.20% 33.33% 45.61% 39.18% 59.06% 100.00%
P/NAPS 0.57 0.87 0.63 0.78 1.16 1.34 0.95 -8.16%
  YoY % -34.48% 38.10% -19.23% -32.76% -13.43% 41.05% -
  Horiz. % 60.00% 91.58% 66.32% 82.11% 122.11% 141.05% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/01/19 26/01/18 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 -
Price 0.4500 0.6350 0.4650 0.5500 0.7700 0.9750 0.7550 -
P/RPS 2.38 3.19 2.88 2.33 3.61 4.02 2.06 2.43%
  YoY % -25.39% 10.76% 23.61% -35.46% -10.20% 95.15% -
  Horiz. % 115.53% 154.85% 139.81% 113.11% 175.24% 195.15% 100.00%
P/EPS 29.83 49.66 44.71 30.22 49.36 43.53 22.67 4.68%
  YoY % -39.93% 11.07% 47.95% -38.78% 13.39% 92.02% -
  Horiz. % 131.58% 219.06% 197.22% 133.30% 217.73% 192.02% 100.00%
EY 3.35 2.01 2.24 3.31 2.03 2.30 4.41 -4.48%
  YoY % 66.67% -10.27% -32.33% 63.05% -11.74% -47.85% -
  Horiz. % 75.96% 45.58% 50.79% 75.06% 46.03% 52.15% 100.00%
DY 1.13 0.79 0.65 0.91 0.78 1.03 1.59 -5.53%
  YoY % 43.04% 21.54% -28.57% 16.67% -24.27% -35.22% -
  Horiz. % 71.07% 49.69% 40.88% 57.23% 49.06% 64.78% 100.00%
P/NAPS 0.58 0.87 0.56 0.67 1.00 1.32 1.02 -8.98%
  YoY % -33.33% 55.36% -16.42% -33.00% -24.24% 29.41% -
  Horiz. % 56.86% 85.29% 54.90% 65.69% 98.04% 129.41% 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.
 


FEATURED EVENT
 

438  277  518  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.235+0.025 
 HSI-C3W 0.335-0.045 
 DNEX 0.325+0.01 
 HSI-C5D 0.325-0.025 
 EAH 0.02+0.005 
 AZRB 0.415+0.03 
 SEACERA 0.325+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers