[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2014 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- -10.89%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 520,088 554,540 525,772 528,129 544,096 522,712 575,610 -6.52%
PBT 54,606 54,116 58,702 63,849 72,630 72,388 75,227 -19.18%
Tax -15,502 -17,620 -15,550 -15,772 -18,676 -18,056 -20,590 -17.19%
NP 39,104 36,496 43,152 48,077 53,954 54,332 54,637 -19.93%
-
NP to SH 39,104 36,496 43,152 48,077 53,954 54,336 54,638 -19.94%
-
Tax Rate 28.39% 32.56% 26.49% 24.70% 25.71% 24.94% 27.37% -
Total Cost 480,984 518,044 482,620 480,052 490,142 468,380 520,973 -5.17%
-
Net Worth 478,206 468,205 456,133 447,817 441,963 443,327 408,936 10.96%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 13,317 12,005 21,987 20,161 22,959 22,734 23,990 -32.38%
Div Payout % 34.06% 32.89% 50.95% 41.94% 42.55% 41.84% 43.91% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 478,206 468,205 456,133 447,817 441,963 443,327 408,936 10.96%
NOSH 605,325 600,263 584,786 581,580 573,978 568,368 545,249 7.19%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 7.52% 6.58% 8.21% 9.10% 9.92% 10.39% 9.49% -
ROE 8.18% 7.79% 9.46% 10.74% 12.21% 12.26% 13.36% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 85.92 92.38 89.91 90.81 94.79 91.97 105.57 -12.79%
EPS 6.46 6.08 7.38 8.27 9.40 9.56 10.02 -25.31%
DPS 2.20 2.00 3.76 3.47 4.00 4.00 4.40 -36.92%
NAPS 0.79 0.78 0.78 0.77 0.77 0.78 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 582,115
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 61.02 65.06 61.68 61.96 63.83 61.33 67.53 -6.51%
EPS 4.59 4.28 5.06 5.64 6.33 6.37 6.41 -19.91%
DPS 1.56 1.41 2.58 2.37 2.69 2.67 2.81 -32.37%
NAPS 0.561 0.5493 0.5351 0.5254 0.5185 0.5201 0.4798 10.95%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.515 0.695 0.77 0.89 1.01 1.01 0.905 -
P/RPS 0.60 0.75 0.86 0.98 1.07 1.10 0.86 -21.28%
P/EPS 7.97 11.43 10.43 10.77 10.74 10.56 9.03 -7.96%
EY 12.54 8.75 9.58 9.29 9.31 9.47 11.07 8.64%
DY 4.27 2.88 4.88 3.90 3.96 3.96 4.86 -8.24%
P/NAPS 0.65 0.89 0.99 1.16 1.31 1.29 1.21 -33.84%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 -
Price 0.625 0.745 0.755 0.77 0.97 1.12 1.00 -
P/RPS 0.73 0.81 0.84 0.85 1.02 1.22 0.95 -16.06%
P/EPS 9.67 12.25 10.23 9.31 10.32 11.72 9.98 -2.07%
EY 10.34 8.16 9.77 10.74 9.69 8.54 10.02 2.11%
DY 3.52 2.68 4.98 4.50 4.12 3.57 4.40 -13.78%
P/NAPS 0.79 0.96 0.97 1.00 1.26 1.44 1.33 -29.27%

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