[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2014 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -0.7%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 554,540 525,772 528,129 544,096 522,712 575,610 596,237 -4.72%
PBT 54,116 58,702 63,849 72,630 72,388 75,227 75,708 -20.07%
Tax -17,620 -15,550 -15,772 -18,676 -18,056 -20,590 -20,828 -10.56%
NP 36,496 43,152 48,077 53,954 54,332 54,637 54,880 -23.83%
-
NP to SH 36,496 43,152 48,077 53,954 54,336 54,638 54,881 -23.83%
-
Tax Rate 32.56% 26.49% 24.70% 25.71% 24.94% 27.37% 27.51% -
Total Cost 518,044 482,620 480,052 490,142 468,380 520,973 541,357 -2.89%
-
Net Worth 468,205 456,133 447,817 441,963 443,327 408,936 398,679 11.32%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 12,005 21,987 20,161 22,959 22,734 23,990 24,423 -37.74%
Div Payout % 32.89% 50.95% 41.94% 42.55% 41.84% 43.91% 44.50% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 468,205 456,133 447,817 441,963 443,327 408,936 398,679 11.32%
NOSH 600,263 584,786 581,580 573,978 568,368 545,249 538,756 7.48%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 6.58% 8.21% 9.10% 9.92% 10.39% 9.49% 9.20% -
ROE 7.79% 9.46% 10.74% 12.21% 12.26% 13.36% 13.77% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 92.38 89.91 90.81 94.79 91.97 105.57 110.67 -11.35%
EPS 6.08 7.38 8.27 9.40 9.56 10.02 10.19 -29.14%
DPS 2.00 3.76 3.47 4.00 4.00 4.40 4.53 -42.04%
NAPS 0.78 0.78 0.77 0.77 0.78 0.75 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 574,849
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 65.06 61.68 61.96 63.83 61.33 67.53 69.95 -4.72%
EPS 4.28 5.06 5.64 6.33 6.37 6.41 6.44 -23.86%
DPS 1.41 2.58 2.37 2.69 2.67 2.81 2.87 -37.76%
NAPS 0.5493 0.5351 0.5254 0.5185 0.5201 0.4798 0.4677 11.32%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.695 0.77 0.89 1.01 1.01 0.905 0.99 -
P/RPS 0.75 0.86 0.98 1.07 1.10 0.86 0.89 -10.79%
P/EPS 11.43 10.43 10.77 10.74 10.56 9.03 9.72 11.41%
EY 8.75 9.58 9.29 9.31 9.47 11.07 10.29 -10.25%
DY 2.88 4.88 3.90 3.96 3.96 4.86 4.58 -26.62%
P/NAPS 0.89 0.99 1.16 1.31 1.29 1.21 1.34 -23.89%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 -
Price 0.745 0.755 0.77 0.97 1.12 1.00 0.975 -
P/RPS 0.81 0.84 0.85 1.02 1.22 0.95 0.88 -5.38%
P/EPS 12.25 10.23 9.31 10.32 11.72 9.98 9.57 17.90%
EY 8.16 9.77 10.74 9.69 8.54 10.02 10.45 -15.21%
DY 2.68 4.98 4.50 4.12 3.57 4.40 4.65 -30.76%
P/NAPS 0.96 0.97 1.00 1.26 1.44 1.33 1.32 -19.14%

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