[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -7.28%
YoY- 82.39%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 652,892 713,540 614,682 620,288 617,190 605,984 479,349 22.80%
PBT 67,166 74,652 58,031 58,568 62,990 68,168 39,095 43.30%
Tax -17,188 -18,160 -12,509 -12,809 -14,446 -15,128 -10,687 37.15%
NP 49,978 56,492 45,522 45,758 48,544 53,040 28,408 45.58%
-
NP to SH 49,978 56,492 46,969 47,688 51,430 55,852 29,718 41.28%
-
Tax Rate 25.59% 24.33% 21.56% 21.87% 22.93% 22.19% 27.34% -
Total Cost 602,914 657,048 569,160 574,529 568,646 552,944 450,941 21.29%
-
Net Worth 571,748 564,721 548,738 573,840 539,423 539,311 523,264 6.06%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 7,425 - 18,538 20,962 22,168 29,551 13,265 -32.00%
Div Payout % 14.86% - 39.47% 43.96% 43.10% 52.91% 44.64% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 571,748 564,721 548,738 573,840 539,423 539,311 523,264 6.06%
NOSH 747,857 747,259 745,853 740,600 738,936 738,783 736,992 0.97%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 7.65% 7.92% 7.41% 7.38% 7.87% 8.75% 5.93% -
ROE 8.74% 10.00% 8.56% 8.31% 9.53% 10.36% 5.68% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 87.93 96.03 82.89 78.91 83.52 82.02 65.04 22.19%
EPS 6.74 7.60 6.33 6.44 6.96 7.56 4.03 40.76%
DPS 1.00 0.00 2.50 2.67 3.00 4.00 1.80 -32.34%
NAPS 0.77 0.76 0.74 0.73 0.73 0.73 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 740,600
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 76.60 83.71 72.12 72.77 72.41 71.10 56.24 22.80%
EPS 5.86 6.63 5.51 5.59 6.03 6.55 3.49 41.13%
DPS 0.87 0.00 2.17 2.46 2.60 3.47 1.56 -32.17%
NAPS 0.6708 0.6625 0.6438 0.6732 0.6329 0.6327 0.6139 6.07%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.46 0.605 0.60 0.635 0.63 0.55 0.47 -
P/RPS 0.52 0.63 0.72 0.80 0.75 0.67 0.72 -19.45%
P/EPS 6.83 7.96 9.47 10.47 9.05 7.28 11.66 -29.92%
EY 14.63 12.57 10.56 9.55 11.05 13.75 8.58 42.58%
DY 2.17 0.00 4.17 4.20 4.76 7.27 3.83 -31.45%
P/NAPS 0.60 0.80 0.81 0.87 0.86 0.75 0.66 -6.14%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 24/10/18 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 -
Price 0.47 0.605 0.595 0.635 0.71 0.635 0.61 -
P/RPS 0.53 0.63 0.72 0.80 0.85 0.77 0.94 -31.67%
P/EPS 6.98 7.96 9.39 10.47 10.20 8.40 15.13 -40.21%
EY 14.32 12.57 10.65 9.55 9.80 11.91 6.61 67.19%
DY 2.13 0.00 4.20 4.20 4.23 6.30 2.95 -19.46%
P/NAPS 0.61 0.80 0.80 0.87 0.97 0.87 0.86 -20.41%

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