[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2014 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- 33.66%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 260,044 138,635 525,772 396,097 272,048 130,678 575,610 -41.03%
PBT 27,303 13,529 58,702 47,887 36,315 18,097 75,227 -49.02%
Tax -7,751 -4,405 -15,550 -11,829 -9,338 -4,514 -20,590 -47.77%
NP 19,552 9,124 43,152 36,058 26,977 13,583 54,637 -49.50%
-
NP to SH 19,552 9,124 43,152 36,058 26,977 13,584 54,638 -49.50%
-
Tax Rate 28.39% 32.56% 26.49% 24.70% 25.71% 24.94% 27.37% -
Total Cost 240,492 129,511 482,620 360,039 245,071 117,095 520,973 -40.18%
-
Net Worth 478,206 468,205 456,133 447,817 441,963 443,327 408,936 10.96%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 6,658 3,001 21,987 15,121 11,479 5,683 23,990 -57.35%
Div Payout % 34.06% 32.89% 50.95% 41.94% 42.55% 41.84% 43.91% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 478,206 468,205 456,133 447,817 441,963 443,327 408,936 10.96%
NOSH 605,325 600,263 584,786 581,580 573,978 568,368 545,249 7.19%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 7.52% 6.58% 8.21% 9.10% 9.92% 10.39% 9.49% -
ROE 4.09% 1.95% 9.46% 8.05% 6.10% 3.06% 13.36% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 42.96 23.10 89.91 68.11 47.40 22.99 105.57 -44.99%
EPS 3.23 1.52 7.38 6.20 4.70 2.39 10.02 -52.88%
DPS 1.10 0.50 3.76 2.60 2.00 1.00 4.40 -60.21%
NAPS 0.79 0.78 0.78 0.77 0.77 0.78 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 582,115
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 30.51 16.26 61.68 46.47 31.92 15.33 67.53 -41.03%
EPS 2.29 1.07 5.06 4.23 3.16 1.59 6.41 -49.55%
DPS 0.78 0.35 2.58 1.77 1.35 0.67 2.81 -57.34%
NAPS 0.561 0.5493 0.5351 0.5254 0.5185 0.5201 0.4798 10.95%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.515 0.695 0.77 0.89 1.01 1.01 0.905 -
P/RPS 1.20 3.01 0.86 1.31 2.13 4.39 0.86 24.79%
P/EPS 15.94 45.72 10.43 14.35 21.49 42.26 9.03 45.90%
EY 6.27 2.19 9.58 6.97 4.65 2.37 11.07 -31.47%
DY 2.14 0.72 4.88 2.92 1.98 0.99 4.86 -42.03%
P/NAPS 0.65 0.89 0.99 1.16 1.31 1.29 1.21 -33.84%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 -
Price 0.625 0.745 0.755 0.77 0.97 1.12 1.00 -
P/RPS 1.45 3.23 0.84 1.13 2.05 4.87 0.95 32.46%
P/EPS 19.35 49.01 10.23 12.42 20.64 46.86 9.98 55.30%
EY 5.17 2.04 9.77 8.05 4.85 2.13 10.02 -35.59%
DY 1.76 0.67 4.98 3.38 2.06 0.89 4.40 -45.62%
P/NAPS 0.79 0.96 0.97 1.00 1.26 1.44 1.33 -29.27%

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