[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2014 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 32.74%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 396,097 272,048 130,678 575,610 447,178 316,089 162,263 81.19%
PBT 47,887 36,315 18,097 75,227 56,781 40,443 18,522 88.26%
Tax -11,829 -9,338 -4,514 -20,590 -15,621 -11,376 -4,760 83.36%
NP 36,058 26,977 13,583 54,637 41,160 29,067 13,762 89.94%
-
NP to SH 36,058 26,977 13,584 54,638 41,161 29,068 13,763 89.93%
-
Tax Rate 24.70% 25.71% 24.94% 27.37% 27.51% 28.13% 25.70% -
Total Cost 360,039 245,071 117,095 520,973 406,018 287,022 148,501 80.37%
-
Net Worth 447,817 441,963 443,327 408,936 398,679 384,413 392,500 9.17%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 15,121 11,479 5,683 23,990 18,317 12,638 6,116 82.74%
Div Payout % 41.94% 42.55% 41.84% 43.91% 44.50% 43.48% 44.44% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 447,817 441,963 443,327 408,936 398,679 384,413 392,500 9.17%
NOSH 581,580 573,978 568,368 545,249 538,756 526,594 509,740 9.17%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 9.10% 9.92% 10.39% 9.49% 9.20% 9.20% 8.48% -
ROE 8.05% 6.10% 3.06% 13.36% 10.32% 7.56% 3.51% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 68.11 47.40 22.99 105.57 83.00 60.03 31.83 65.97%
EPS 6.20 4.70 2.39 10.02 7.64 5.52 2.70 73.96%
DPS 2.60 2.00 1.00 4.40 3.40 2.40 1.20 67.36%
NAPS 0.77 0.77 0.78 0.75 0.74 0.73 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 545,447
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 46.48 31.92 15.33 67.54 52.47 37.09 19.04 81.20%
EPS 4.23 3.17 1.59 6.41 4.83 3.41 1.61 90.29%
DPS 1.77 1.35 0.67 2.81 2.15 1.48 0.72 82.04%
NAPS 0.5254 0.5186 0.5202 0.4798 0.4678 0.451 0.4605 9.17%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.89 1.01 1.01 0.905 0.99 0.945 0.92 -
P/RPS 1.31 2.13 4.39 0.86 1.19 1.57 2.89 -40.96%
P/EPS 14.35 21.49 42.26 9.03 12.96 17.12 34.07 -43.78%
EY 6.97 4.65 2.37 11.07 7.72 5.84 2.93 78.10%
DY 2.92 1.98 0.99 4.86 3.43 2.54 1.30 71.42%
P/NAPS 1.16 1.31 1.29 1.21 1.34 1.29 1.19 -1.68%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 -
Price 0.77 0.97 1.12 1.00 0.975 1.03 1.11 -
P/RPS 1.13 2.05 4.87 0.95 1.17 1.72 3.49 -52.81%
P/EPS 12.42 20.64 46.86 9.98 12.76 18.66 41.11 -54.94%
EY 8.05 4.85 2.13 10.02 7.84 5.36 2.43 122.06%
DY 3.38 2.06 0.89 4.40 3.49 2.33 1.08 113.80%
P/NAPS 1.00 1.26 1.44 1.33 1.32 1.41 1.44 -21.56%

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