[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2015 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 56.75%
YoY- -15.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 227,752 123,943 513,293 404,054 260,044 138,635 525,772 -42.60%
PBT 16,906 10,325 53,076 41,919 27,303 13,529 58,702 -56.22%
Tax -3,858 -2,309 -15,131 -11,271 -7,751 -4,405 -15,550 -60.34%
NP 13,048 8,016 37,945 30,648 19,552 9,124 43,152 -54.78%
-
NP to SH 13,225 8,089 37,972 30,648 19,552 9,124 43,152 -54.38%
-
Tax Rate 22.82% 22.36% 28.51% 26.89% 28.39% 32.56% 26.49% -
Total Cost 214,704 115,927 475,348 373,406 240,492 129,511 482,620 -41.58%
-
Net Worth 502,060 514,754 505,609 498,638 478,206 468,205 456,133 6.57%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 6,122 3,064 12,792 9,729 6,658 3,001 21,987 -57.19%
Div Payout % 46.30% 37.88% 33.69% 31.75% 34.06% 32.89% 50.95% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 502,060 514,754 505,609 498,638 478,206 468,205 456,133 6.57%
NOSH 612,268 612,803 609,168 608,095 605,325 600,263 584,786 3.09%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 5.73% 6.47% 7.39% 7.59% 7.52% 6.58% 8.21% -
ROE 2.63% 1.57% 7.51% 6.15% 4.09% 1.95% 9.46% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 37.20 20.23 84.26 66.45 42.96 23.10 89.91 -44.32%
EPS 2.16 1.32 5.19 5.04 3.23 1.52 7.38 -55.75%
DPS 1.00 0.50 2.10 1.60 1.10 0.50 3.76 -58.47%
NAPS 0.82 0.84 0.83 0.82 0.79 0.78 0.78 3.37%
Adjusted Per Share Value based on latest NOSH - 609,670
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 26.72 14.54 60.22 47.41 30.51 16.27 61.69 -42.60%
EPS 1.55 0.95 4.46 3.60 2.29 1.07 5.06 -54.39%
DPS 0.72 0.36 1.50 1.14 0.78 0.35 2.58 -57.12%
NAPS 0.589 0.6039 0.5932 0.585 0.5611 0.5493 0.5352 6.56%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.55 0.56 0.59 0.64 0.515 0.695 0.77 -
P/RPS 1.48 2.77 0.70 0.96 1.20 3.01 0.86 43.37%
P/EPS 25.46 42.42 9.47 12.70 15.94 45.72 10.43 80.80%
EY 3.93 2.36 10.57 7.88 6.27 2.19 9.58 -44.64%
DY 1.82 0.89 3.56 2.50 2.14 0.72 4.88 -48.03%
P/NAPS 0.67 0.67 0.71 0.78 0.65 0.89 0.99 -22.82%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 -
Price 0.58 0.58 0.575 0.55 0.625 0.745 0.755 -
P/RPS 1.56 2.87 0.68 0.83 1.45 3.23 0.84 50.80%
P/EPS 26.85 43.94 9.22 10.91 19.35 49.01 10.23 89.71%
EY 3.72 2.28 10.84 9.16 5.17 2.04 9.77 -47.31%
DY 1.72 0.86 3.65 2.91 1.76 0.67 4.98 -50.61%
P/NAPS 0.71 0.69 0.69 0.67 0.79 0.96 0.97 -18.70%

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