[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2018 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- 31.32%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 466,604 326,446 178,385 614,682 465,216 308,595 151,496 111.54%
PBT 47,601 33,583 18,663 58,031 43,926 31,495 17,042 98.21%
Tax -11,423 -8,594 -4,540 -12,509 -9,607 -7,223 -3,782 108.80%
NP 36,178 24,989 14,123 45,522 34,319 24,272 13,260 95.13%
-
NP to SH 36,178 24,989 14,123 46,969 35,766 25,715 13,963 88.53%
-
Tax Rate 24.00% 25.59% 24.33% 21.56% 21.87% 22.93% 22.19% -
Total Cost 430,426 301,457 164,262 569,160 430,897 284,323 138,236 113.08%
-
Net Worth 578,561 571,748 564,721 548,738 573,840 539,423 539,311 4.79%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 7,491 3,712 - 18,538 15,721 11,084 7,387 0.93%
Div Payout % 20.71% 14.86% - 39.47% 43.96% 43.10% 52.91% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 578,561 571,748 564,721 548,738 573,840 539,423 539,311 4.79%
NOSH 747,857 747,857 747,259 745,853 740,600 738,936 738,783 0.81%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 7.75% 7.65% 7.92% 7.41% 7.38% 7.87% 8.75% -
ROE 6.25% 4.37% 2.50% 8.56% 6.23% 4.77% 2.59% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 62.91 43.96 24.01 82.89 59.18 41.76 20.51 110.96%
EPS 4.88 3.37 1.90 6.33 4.83 3.48 1.89 88.09%
DPS 1.01 0.50 0.00 2.50 2.00 1.50 1.00 0.66%
NAPS 0.78 0.77 0.76 0.74 0.73 0.73 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 745,853
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 54.58 38.19 20.87 71.90 54.42 36.10 17.72 111.55%
EPS 4.23 2.92 1.65 5.49 4.18 3.01 1.63 88.73%
DPS 0.88 0.43 0.00 2.17 1.84 1.30 0.86 1.54%
NAPS 0.6768 0.6688 0.6606 0.6419 0.6712 0.631 0.6308 4.79%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.445 0.46 0.605 0.60 0.635 0.63 0.55 -
P/RPS 0.71 1.05 2.52 0.72 1.07 1.51 2.68 -58.71%
P/EPS 9.12 13.67 31.83 9.47 13.96 18.10 29.10 -53.82%
EY 10.96 7.32 3.14 10.56 7.17 5.52 3.44 116.36%
DY 2.27 1.09 0.00 4.17 3.15 2.38 1.82 15.85%
P/NAPS 0.57 0.60 0.80 0.81 0.87 0.86 0.75 -16.70%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 17/01/19 24/10/18 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 -
Price 0.45 0.47 0.605 0.595 0.635 0.71 0.635 -
P/RPS 0.72 1.07 2.52 0.72 1.07 1.70 3.10 -62.18%
P/EPS 9.23 13.97 31.83 9.39 13.96 20.40 33.60 -57.70%
EY 10.84 7.16 3.14 10.65 7.17 4.90 2.98 136.33%
DY 2.24 1.06 0.00 4.20 3.15 2.11 1.57 26.70%
P/NAPS 0.58 0.61 0.80 0.80 0.87 0.97 0.87 -23.66%

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