[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2018 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- -1.51%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 622,138 652,892 713,540 614,682 620,288 617,190 605,984 1.76%
PBT 63,468 67,166 74,652 58,031 58,568 62,990 68,168 -4.64%
Tax -15,230 -17,188 -18,160 -12,509 -12,809 -14,446 -15,128 0.44%
NP 48,237 49,978 56,492 45,522 45,758 48,544 53,040 -6.12%
-
NP to SH 48,237 49,978 56,492 46,969 47,688 51,430 55,852 -9.30%
-
Tax Rate 24.00% 25.59% 24.33% 21.56% 21.87% 22.93% 22.19% -
Total Cost 573,901 602,914 657,048 569,160 574,529 568,646 552,944 2.50%
-
Net Worth 578,561 571,748 564,721 548,738 573,840 539,423 539,311 4.79%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 9,988 7,425 - 18,538 20,962 22,168 29,551 -51.44%
Div Payout % 20.71% 14.86% - 39.47% 43.96% 43.10% 52.91% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 578,561 571,748 564,721 548,738 573,840 539,423 539,311 4.79%
NOSH 747,857 747,857 747,259 745,853 740,600 738,936 738,783 0.81%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 7.75% 7.65% 7.92% 7.41% 7.38% 7.87% 8.75% -
ROE 8.34% 8.74% 10.00% 8.56% 8.31% 9.53% 10.36% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 83.88 87.93 96.03 82.89 78.91 83.52 82.02 1.50%
EPS 6.51 6.74 7.60 6.33 6.44 6.96 7.56 -9.47%
DPS 1.35 1.00 0.00 2.50 2.67 3.00 4.00 -51.49%
NAPS 0.78 0.77 0.76 0.74 0.73 0.73 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 745,853
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 73.00 76.61 83.72 72.12 72.78 72.42 71.10 1.77%
EPS 5.66 5.86 6.63 5.51 5.60 6.03 6.55 -9.26%
DPS 1.17 0.87 0.00 2.18 2.46 2.60 3.47 -51.52%
NAPS 0.6788 0.6708 0.6626 0.6438 0.6733 0.6329 0.6328 4.78%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.445 0.46 0.605 0.60 0.635 0.63 0.55 -
P/RPS 0.53 0.52 0.63 0.72 0.80 0.75 0.67 -14.45%
P/EPS 6.84 6.83 7.96 9.47 10.47 9.05 7.28 -4.06%
EY 14.61 14.63 12.57 10.56 9.55 11.05 13.75 4.12%
DY 3.03 2.17 0.00 4.17 4.20 4.76 7.27 -44.17%
P/NAPS 0.57 0.60 0.80 0.81 0.87 0.86 0.75 -16.70%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 17/01/19 24/10/18 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 -
Price 0.45 0.47 0.605 0.595 0.635 0.71 0.635 -
P/RPS 0.54 0.53 0.63 0.72 0.80 0.85 0.77 -21.04%
P/EPS 6.92 6.98 7.96 9.39 10.47 10.20 8.40 -12.11%
EY 14.45 14.32 12.57 10.65 9.55 9.80 11.91 13.74%
DY 2.99 2.13 0.00 4.20 4.20 4.23 6.30 -39.12%
P/NAPS 0.58 0.61 0.80 0.80 0.87 0.97 0.87 -23.66%

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
Post a Comment