[PANTECH] QoQ Annualized Quarter Result on 31-May-2017 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- 87.94%
YoY- 72.62%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 614,682 620,288 617,190 605,984 479,349 435,776 455,504 22.18%
PBT 58,031 58,568 62,990 68,168 39,095 33,114 33,812 43.49%
Tax -12,509 -12,809 -14,446 -15,128 -10,687 -7,568 -7,716 38.12%
NP 45,522 45,758 48,544 53,040 28,408 25,546 26,096 45.05%
-
NP to SH 46,969 47,688 51,430 55,852 29,718 26,146 26,450 46.79%
-
Tax Rate 21.56% 21.87% 22.93% 22.19% 27.34% 22.85% 22.82% -
Total Cost 569,160 574,529 568,646 552,944 450,941 410,229 429,408 20.72%
-
Net Worth 548,738 573,840 539,423 539,311 523,264 509,572 502,060 6.12%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 18,538 20,962 22,168 29,551 13,265 10,641 12,245 31.94%
Div Payout % 39.47% 43.96% 43.10% 52.91% 44.64% 40.70% 46.30% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 548,738 573,840 539,423 539,311 523,264 509,572 502,060 6.12%
NOSH 745,853 740,600 738,936 738,783 736,992 616,329 612,268 14.10%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 7.41% 7.38% 7.87% 8.75% 5.93% 5.86% 5.73% -
ROE 8.56% 8.31% 9.53% 10.36% 5.68% 5.13% 5.27% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 82.89 78.91 83.52 82.02 65.04 70.98 74.40 7.49%
EPS 6.33 6.44 6.96 7.56 4.03 4.27 4.32 29.09%
DPS 2.50 2.67 3.00 4.00 1.80 1.73 2.00 16.08%
NAPS 0.74 0.73 0.73 0.73 0.71 0.83 0.82 -6.63%
Adjusted Per Share Value based on latest NOSH - 738,783
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 71.90 72.56 72.19 70.88 56.07 50.97 53.28 22.18%
EPS 5.49 5.58 6.02 6.53 3.48 3.06 3.09 46.84%
DPS 2.17 2.45 2.59 3.46 1.55 1.24 1.43 32.15%
NAPS 0.6419 0.6712 0.631 0.6308 0.6121 0.5961 0.5873 6.12%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.60 0.635 0.63 0.55 0.47 0.525 0.55 -
P/RPS 0.72 0.80 0.75 0.67 0.72 0.74 0.74 -1.81%
P/EPS 9.47 10.47 9.05 7.28 11.66 12.33 12.73 -17.94%
EY 10.56 9.55 11.05 13.75 8.58 8.11 7.85 21.92%
DY 4.17 4.20 4.76 7.27 3.83 3.30 3.64 9.51%
P/NAPS 0.81 0.87 0.86 0.75 0.66 0.63 0.67 13.52%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 -
Price 0.595 0.635 0.71 0.635 0.61 0.465 0.58 -
P/RPS 0.72 0.80 0.85 0.77 0.94 0.66 0.78 -5.21%
P/EPS 9.39 10.47 10.20 8.40 15.13 10.92 13.43 -21.27%
EY 10.65 9.55 9.80 11.91 6.61 9.16 7.45 26.98%
DY 4.20 4.20 4.23 6.30 2.95 3.73 3.45 14.05%
P/NAPS 0.80 0.87 0.97 0.87 0.86 0.56 0.71 8.30%

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