[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2014 [#4]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

24-Apr-2014

Admission Sponsor

Sponsor

Financial Year

28-Feb-2014

Quarter

28-Feb-2014 [#4]

Profit Trend

QoQ- -0.44%

YoY- -2.55%

Quarter Report

Pantech4Q_28Feb14.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Annualized Quarter Result
Revenue	528,129	544,096	522,712	575,610	596,237	632,178	649,052	-12.83%
YoY %	-2.93%	4.09%	-9.19%	-3.46%	-5.69%	-2.60%	-	-
Horiz. %	81.37%	83.83%	80.53%	88.68%	91.86%	97.40%	100.00%	-
PBT	63,849	72,630	72,388	75,227	75,708	80,886	74,088	-9.43%
YoY %	-12.09%	0.33%	-3.77%	-0.64%	-6.40%	9.18%	-	-
Horiz. %	86.18%	98.03%	97.71%	101.54%	102.19%	109.18%	100.00%	-
Tax	-15,772	-18,676	-18,056	-20,590	-20,828	-22,752	-19,040	-11.78%
YoY %	15.55%	-3.43%	12.31%	1.14%	8.46%	-19.50%	-	-
Horiz. %	82.84%	98.09%	94.83%	108.14%	109.39%	119.50%	100.00%	-
NP	48,077	53,954	54,332	54,637	54,880	58,134	55,048	-8.62%
YoY %	-10.89%	-0.70%	-0.56%	-0.44%	-5.60%	5.61%	-	-
Horiz. %	87.34%	98.01%	98.70%	99.25%	99.69%	105.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,077	53,954	54,336	54,638	54,881	58,136	55,052	-8.62%
YoY %	-10.89%	-0.70%	-0.55%	-0.44%	-5.60%	5.60%	-	-
Horiz. %	87.33%	98.01%	98.70%	99.25%	99.69%	105.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.70%	25.71%	24.94%	27.37%	27.51%	28.13%	25.70%	-
YoY %	-3.93%	3.09%	-8.88%	-0.51%	-2.20%	9.46%	-	-
Horiz. %	96.11%	100.04%	97.04%	106.50%	107.04%	109.46%	100.00%	-
Total Cost	480,052	490,142	468,380	520,973	541,357	574,044	594,004	-13.22%
YoY %	-2.06%	4.65%	-10.10%	-3.77%	-5.69%	-3.36%	-	-
Horiz. %	80.82%	82.51%	78.85%	87.71%	91.14%	96.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,817	441,963	443,327	408,936	398,679	384,413	392,500	9.17%
YoY %	1.32%	-0.31%	8.41%	2.57%	3.71%	-2.06%	-	-
Horiz. %	114.09%	112.60%	112.95%	104.19%	101.57%	97.94%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Dividend
Div	20,161	22,959	22,734	23,990	24,423	25,276	24,467	-12.09%
YoY %	-12.19%	0.99%	-5.24%	-1.77%	-3.37%	3.31%	-	-
Horiz. %	82.40%	93.84%	92.92%	98.05%	99.82%	103.31%	100.00%	-
Div Payout %	41.94%	42.55%	41.84%	43.91%	44.50%	43.48%	44.44%	-
YoY %	-1.43%	1.70%	-4.71%	-1.33%	2.35%	-2.16%	-	-
Horiz. %	94.37%	95.75%	94.15%	98.81%	100.14%	97.84%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Equity
Net Worth	447,817	441,963	443,327	408,936	398,679	384,413	392,500	9.17%
YoY %	1.32%	-0.31%	8.41%	2.57%	3.71%	-2.06%	-	-
Horiz. %	114.09%	112.60%	112.95%	104.19%	101.57%	97.94%	100.00%	-
NOSH	581,580	573,978	568,368	545,249	538,756	526,594	509,740	9.17%
YoY %	1.32%	0.99%	4.24%	1.21%	2.31%	3.31%	-	-
Horiz. %	114.09%	112.60%	111.50%	106.97%	105.69%	103.31%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Ratio Analysis
NP Margin	9.10%	9.92%	10.39%	9.49%	9.20%	9.20%	8.48%	-
YoY %	-8.27%	-4.52%	9.48%	3.15%	0.00%	8.49%	-	-
Horiz. %	107.31%	116.98%	122.52%	111.91%	108.49%	108.49%	100.00%	-
ROE	10.74%	12.21%	12.26%	13.36%	13.77%	15.12%	14.03%	-
YoY %	-12.04%	-0.41%	-8.23%	-2.98%	-8.93%	7.77%	-	-
Horiz. %	76.55%	87.03%	87.38%	95.22%	98.15%	107.77%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Per Share
RPS	90.81	94.79	91.97	105.57	110.67	120.05	127.33	-20.15%
YoY %	-4.20%	3.07%	-12.88%	-4.61%	-7.81%	-5.72%	-	-
Horiz. %	71.32%	74.44%	72.23%	82.91%	86.92%	94.28%	100.00%	-
EPS	8.27	9.40	9.56	10.02	10.19	11.04	10.80	-16.28%
YoY %	-12.02%	-1.67%	-4.59%	-1.67%	-7.70%	2.22%	-	-
Horiz. %	76.57%	87.04%	88.52%	92.78%	94.35%	102.22%	100.00%	-
DPS	3.47	4.00	4.00	4.40	4.53	4.80	4.80	-19.43%
YoY %	-13.25%	0.00%	-9.09%	-2.87%	-5.62%	0.00%	-	-
Horiz. %	72.29%	83.33%	83.33%	91.67%	94.38%	100.00%	100.00%	-
NAPS	0.77	0.77	0.78	0.75	0.74	0.73	0.77	0.00%
YoY %	0.00%	-1.28%	4.00%	1.35%	1.37%	-5.19%	-	-
Horiz. %	100.00%	100.00%	101.30%	97.40%	96.10%	94.81%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Adjusted Per Share Value based on latest NOSH - 545,447
RPS	61.78	63.64	61.14	67.33	69.74	73.95	75.92	-12.82%
YoY %	-2.92%	4.09%	-9.19%	-3.46%	-5.69%	-2.59%	-	-
Horiz. %	81.38%	83.83%	80.53%	88.69%	91.86%	97.41%	100.00%	-
EPS	5.62	6.31	6.36	6.39	6.42	6.80	6.44	-8.67%
YoY %	-10.94%	-0.79%	-0.47%	-0.47%	-5.59%	5.59%	-	-
Horiz. %	87.27%	97.98%	98.76%	99.22%	99.69%	105.59%	100.00%	-
DPS	2.36	2.69	2.66	2.81	2.86	2.96	2.86	-12.01%
YoY %	-12.27%	1.13%	-5.34%	-1.75%	-3.38%	3.50%	-	-
Horiz. %	82.52%	94.06%	93.01%	98.25%	100.00%	103.50%	100.00%	-
NAPS	0.5238	0.517	0.5186	0.4783	0.4663	0.4497	0.4591	9.17%
YoY %	1.32%	-0.31%	8.43%	2.57%	3.69%	-2.05%	-	-
Horiz. %	114.09%	112.61%	112.96%	104.18%	101.57%	97.95%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/08/14	30/05/14	28/02/14	29/11/13	30/08/13	31/05/13	-
Price	0.89	1.01	1.01	0.905	0.99	0.945	0.92	-
P/RPS	0.98	1.07	1.10	0.86	0.89	0.79	0.72	22.79%
YoY %	-8.41%	-2.73%	27.91%	-3.37%	12.66%	9.72%	-	-
Horiz. %	136.11%	148.61%	152.78%	119.44%	123.61%	109.72%	100.00%	-
P/EPS	10.77	10.74	10.56	9.03	9.72	8.56	8.52	16.89%
YoY %	0.28%	1.70%	16.94%	-7.10%	13.55%	0.47%	-	-
Horiz. %	126.41%	126.06%	123.94%	105.99%	114.08%	100.47%	100.00%	-
EY	9.29	9.31	9.47	11.07	10.29	11.68	11.74	-14.43%
YoY %	-0.21%	-1.69%	-14.45%	7.58%	-11.90%	-0.51%	-	-
Horiz. %	79.13%	79.30%	80.66%	94.29%	87.65%	99.49%	100.00%	-
DY	3.90	3.96	3.96	4.86	4.58	5.08	5.22	-17.64%
YoY %	-1.52%	0.00%	-18.52%	6.11%	-9.84%	-2.68%	-	-
Horiz. %	74.71%	75.86%	75.86%	93.10%	87.74%	97.32%	100.00%	-
P/NAPS	1.16	1.31	1.29	1.21	1.34	1.29	1.19	-1.68%
YoY %	-11.45%	1.55%	6.61%	-9.70%	3.88%	8.40%	-	-
Horiz. %	97.48%	110.08%	108.40%	101.68%	112.61%	108.40%	100.00%	-

	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	31/05/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	20/10/14	23/07/14	24/04/14	22/01/14	24/10/13	24/07/13	-
Price	0.77	0.97	1.12	1.00	0.975	1.03	1.11	-
P/RPS	0.85	1.02	1.22	0.95	0.88	0.86	0.87	-1.53%
YoY %	-16.67%	-16.39%	28.42%	7.95%	2.33%	-1.15%	-	-
Horiz. %	97.70%	117.24%	140.23%	109.20%	101.15%	98.85%	100.00%	-
P/EPS	9.31	10.32	11.72	9.98	9.57	9.33	10.28	-6.38%
YoY %	-9.79%	-11.95%	17.43%	4.28%	2.57%	-9.24%	-	-
Horiz. %	90.56%	100.39%	114.01%	97.08%	93.09%	90.76%	100.00%	-
EY	10.74	9.69	8.54	10.02	10.45	10.72	9.73	6.79%
YoY %	10.84%	13.47%	-14.77%	-4.11%	-2.52%	10.17%	-	-
Horiz. %	110.38%	99.59%	87.77%	102.98%	107.40%	110.17%	100.00%	-
DY	4.50	4.12	3.57	4.40	4.65	4.66	4.32	2.75%
YoY %	9.22%	15.41%	-18.86%	-5.38%	-0.21%	7.87%	-	-
Horiz. %	104.17%	95.37%	82.64%	101.85%	107.64%	107.87%	100.00%	-
P/NAPS	1.00	1.26	1.44	1.33	1.32	1.41	1.44	-21.56%
YoY %	-20.63%	-12.50%	8.27%	0.76%	-6.38%	-2.08%	-	-
Horiz. %	69.44%	87.50%	100.00%	92.36%	91.67%	97.92%	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