[PANTECH] QoQ Annualized Quarter Result on 31-May-2016 [#1]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

21-Jul-2016

Admission Sponsor

Sponsor

Financial Year

28-Feb-2017

Quarter

31-May-2016 [#1]

Profit Trend

QoQ- -14.79%

YoY- -11.34%

Quarter Report

Pantech 1Q_28Feb2017_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Annualized Quarter Result
Revenue	479,349	435,776	455,504	495,772	513,293	538,738	520,088	-5.29%
YoY %	10.00%	-4.33%	-8.12%	-3.41%	-4.72%	3.59%	-	-
Horiz. %	92.17%	83.79%	87.58%	95.32%	98.69%	103.59%	100.00%	-
PBT	39,095	33,114	33,812	41,300	53,076	55,892	54,606	-19.98%
YoY %	18.06%	-2.06%	-18.13%	-22.19%	-5.04%	2.36%	-	-
Horiz. %	71.59%	60.64%	61.92%	75.63%	97.20%	102.36%	100.00%	-
Tax	-10,687	-7,568	-7,716	-9,236	-15,131	-15,028	-15,502	-21.97%
YoY %	-41.21%	1.92%	16.46%	38.96%	-0.69%	3.06%	-	-
Horiz. %	68.94%	48.82%	49.77%	59.58%	97.61%	96.94%	100.00%	-
NP	28,408	25,546	26,096	32,064	37,945	40,864	39,104	-19.20%
YoY %	11.20%	-2.11%	-18.61%	-15.50%	-7.14%	4.50%	-	-
Horiz. %	72.65%	65.33%	66.73%	82.00%	97.04%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,718	26,146	26,450	32,356	37,972	40,864	39,104	-16.73%
YoY %	13.66%	-1.15%	-18.25%	-14.79%	-7.08%	4.50%	-	-
Horiz. %	76.00%	66.86%	67.64%	82.74%	97.11%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.34%	22.85%	22.82%	22.36%	28.51%	26.89%	28.39%	-
YoY %	19.65%	0.13%	2.06%	-21.57%	6.02%	-5.28%	-	-
Horiz. %	96.30%	80.49%	80.38%	78.76%	100.42%	94.72%	100.00%	-
Total Cost	450,941	410,229	429,408	463,708	475,348	497,874	480,984	-4.21%
YoY %	9.92%	-4.47%	-7.40%	-2.45%	-4.52%	3.51%	-	-
Horiz. %	93.75%	85.29%	89.28%	96.41%	98.83%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	523,264	509,572	502,060	514,754	505,609	498,638	478,206	6.19%
YoY %	2.69%	1.50%	-2.47%	1.81%	1.40%	4.27%	-	-
Horiz. %	109.42%	106.56%	104.99%	107.64%	105.73%	104.27%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Dividend
Div	13,265	10,641	12,245	12,256	12,792	12,972	13,317	-0.26%
YoY %	24.66%	-13.10%	-0.09%	-4.19%	-1.39%	-2.59%	-	-
Horiz. %	99.61%	79.91%	91.95%	92.03%	96.06%	97.41%	100.00%	-
Div Payout %	44.64%	40.70%	46.30%	37.88%	33.69%	31.75%	34.06%	-
YoY %	9.68%	-12.10%	22.23%	12.44%	6.11%	-6.78%	-	-
Horiz. %	131.06%	119.50%	135.94%	111.22%	98.91%	93.22%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Equity
Net Worth	523,264	509,572	502,060	514,754	505,609	498,638	478,206	6.19%
YoY %	2.69%	1.50%	-2.47%	1.81%	1.40%	4.27%	-	-
Horiz. %	109.42%	106.56%	104.99%	107.64%	105.73%	104.27%	100.00%	-
NOSH	736,992	616,329	612,268	612,803	609,168	608,095	605,325	14.03%
YoY %	19.58%	0.66%	-0.09%	0.60%	0.18%	0.46%	-	-
Horiz. %	121.75%	101.82%	101.15%	101.24%	100.63%	100.46%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Ratio Analysis
NP Margin	5.93%	5.86%	5.73%	6.47%	7.39%	7.59%	7.52%	-
YoY %	1.19%	2.27%	-11.44%	-12.45%	-2.64%	0.93%	-	-
Horiz. %	78.86%	77.93%	76.20%	86.04%	98.27%	100.93%	100.00%	-
ROE	5.68%	5.13%	5.27%	6.29%	7.51%	8.20%	8.18%	-
YoY %	10.72%	-2.66%	-16.22%	-16.25%	-8.41%	0.24%	-	-
Horiz. %	69.44%	62.71%	64.43%	76.89%	91.81%	100.24%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Per Share
RPS	65.04	70.98	74.40	80.90	84.26	88.59	85.92	-16.95%
YoY %	-8.37%	-4.60%	-8.03%	-3.99%	-4.89%	3.11%	-	-
Horiz. %	75.70%	82.61%	86.59%	94.16%	98.07%	103.11%	100.00%	-
EPS	4.03	4.27	4.32	5.28	5.19	6.72	6.46	-27.01%
YoY %	-5.62%	-1.16%	-18.18%	1.73%	-22.77%	4.02%	-	-
Horiz. %	62.38%	66.10%	66.87%	81.73%	80.34%	104.02%	100.00%	-
DPS	1.80	1.73	2.00	2.00	2.10	2.13	2.20	-12.53%
YoY %	4.05%	-13.50%	0.00%	-4.76%	-1.41%	-3.18%	-	-
Horiz. %	81.82%	78.64%	90.91%	90.91%	95.45%	96.82%	100.00%	-
NAPS	0.71	0.83	0.82	0.84	0.83	0.82	0.79	-6.87%
YoY %	-14.46%	1.22%	-2.38%	1.20%	1.22%	3.80%	-	-
Horiz. %	89.87%	105.06%	103.80%	106.33%	105.06%	103.80%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Adjusted Per Share Value based on latest NOSH - 612,803
RPS	56.07	50.97	53.28	57.99	60.04	63.02	60.84	-5.30%
YoY %	10.01%	-4.34%	-8.12%	-3.41%	-4.73%	3.58%	-	-
Horiz. %	92.16%	83.78%	87.57%	95.32%	98.69%	103.58%	100.00%	-
EPS	3.48	3.06	3.09	3.78	4.44	4.78	4.57	-16.62%
YoY %	13.73%	-0.97%	-18.25%	-14.86%	-7.11%	4.60%	-	-
Horiz. %	76.15%	66.96%	67.61%	82.71%	97.16%	104.60%	100.00%	-
DPS	1.55	1.24	1.43	1.43	1.50	1.52	1.56	-0.42%
YoY %	25.00%	-13.29%	0.00%	-4.67%	-1.32%	-2.56%	-	-
Horiz. %	99.36%	79.49%	91.67%	91.67%	96.15%	97.44%	100.00%	-
NAPS	0.6121	0.5961	0.5873	0.6021	0.5914	0.5833	0.5594	6.19%
YoY %	2.68%	1.50%	-2.46%	1.81%	1.39%	4.27%	-	-
Horiz. %	109.42%	106.56%	104.99%	107.63%	105.72%	104.27%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/17	30/11/16	30/08/16	31/05/16	29/02/16	30/11/15	28/08/15	-
Price	0.47	0.525	0.55	0.56	0.59	0.64	0.515	-
P/RPS	0.72	0.74	0.74	0.69	0.70	0.72	0.60	12.93%
YoY %	-2.70%	0.00%	7.25%	-1.43%	-2.78%	20.00%	-	-
Horiz. %	120.00%	123.33%	123.33%	115.00%	116.67%	120.00%	100.00%	-
P/EPS	11.66	12.33	12.73	10.61	9.47	9.52	7.97	28.90%
YoY %	-5.43%	-3.14%	19.98%	12.04%	-0.53%	19.45%	-	-
Horiz. %	146.30%	154.71%	159.72%	133.12%	118.82%	119.45%	100.00%	-
EY	8.58	8.11	7.85	9.43	10.57	10.50	12.54	-22.37%
YoY %	5.80%	3.31%	-16.76%	-10.79%	0.67%	-16.27%	-	-
Horiz. %	68.42%	64.67%	62.60%	75.20%	84.29%	83.73%	100.00%	-
DY	3.83	3.30	3.64	3.57	3.56	3.33	4.27	-6.99%
YoY %	16.06%	-9.34%	1.96%	0.28%	6.91%	-22.01%	-	-
Horiz. %	89.70%	77.28%	85.25%	83.61%	83.37%	77.99%	100.00%	-
P/NAPS	0.66	0.63	0.67	0.67	0.71	0.78	0.65	1.02%
YoY %	4.76%	-5.97%	0.00%	-5.63%	-8.97%	20.00%	-	-
Horiz. %	101.54%	96.92%	103.08%	103.08%	109.23%	120.00%	100.00%	-

	28/02/17	30/11/16	31/08/16	31/05/16	29/02/16	30/11/15	31/08/15	CAGR
Price Multiplier on Announcement Date
Date	25/04/17	12/01/17	18/10/16	21/07/16	26/04/16	20/01/16	21/10/15	-
Price	0.61	0.465	0.58	0.58	0.575	0.55	0.625	-
P/RPS	0.94	0.66	0.78	0.72	0.68	0.62	0.73	18.37%
YoY %	42.42%	-15.38%	8.33%	5.88%	9.68%	-15.07%	-	-
Horiz. %	128.77%	90.41%	106.85%	98.63%	93.15%	84.93%	100.00%	-
P/EPS	15.13	10.92	13.43	10.98	9.22	8.18	9.67	34.81%
YoY %	38.55%	-18.69%	22.31%	19.09%	12.71%	-15.41%	-	-
Horiz. %	156.46%	112.93%	138.88%	113.55%	95.35%	84.59%	100.00%	-
EY	6.61	9.16	7.45	9.10	10.84	12.22	10.34	-25.81%
YoY %	-27.84%	22.95%	-18.13%	-16.05%	-11.29%	18.18%	-	-
Horiz. %	63.93%	88.59%	72.05%	88.01%	104.84%	118.18%	100.00%	-
DY	2.95	3.73	3.45	3.45	3.65	3.88	3.52	-11.11%
YoY %	-20.91%	8.12%	0.00%	-5.48%	-5.93%	10.23%	-	-
Horiz. %	83.81%	105.97%	98.01%	98.01%	103.69%	110.23%	100.00%	-
P/NAPS	0.86	0.56	0.71	0.69	0.69	0.67	0.79	5.82%
YoY %	53.57%	-21.13%	2.90%	0.00%	2.99%	-15.19%	-	-
Horiz. %	108.86%	70.89%	89.87%	87.34%	87.34%	84.81%	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