[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2017 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 39.09%
YoY- 82.39%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 326,446 178,385 614,682 465,216 308,595 151,496 479,349 -22.54%
PBT 33,583 18,663 58,031 43,926 31,495 17,042 39,095 -9.61%
Tax -8,594 -4,540 -12,509 -9,607 -7,223 -3,782 -10,687 -13.49%
NP 24,989 14,123 45,522 34,319 24,272 13,260 28,408 -8.17%
-
NP to SH 24,989 14,123 46,969 35,766 25,715 13,963 29,718 -10.88%
-
Tax Rate 25.59% 24.33% 21.56% 21.87% 22.93% 22.19% 27.34% -
Total Cost 301,457 164,262 569,160 430,897 284,323 138,236 450,941 -23.48%
-
Net Worth 571,748 564,721 548,738 573,840 539,423 539,311 523,264 6.06%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 3,712 - 18,538 15,721 11,084 7,387 13,265 -57.11%
Div Payout % 14.86% - 39.47% 43.96% 43.10% 52.91% 44.64% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 571,748 564,721 548,738 573,840 539,423 539,311 523,264 6.06%
NOSH 747,857 747,259 745,853 740,600 738,936 738,783 736,992 0.97%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 7.65% 7.92% 7.41% 7.38% 7.87% 8.75% 5.93% -
ROE 4.37% 2.50% 8.56% 6.23% 4.77% 2.59% 5.68% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 43.96 24.01 82.89 59.18 41.76 20.51 65.04 -22.92%
EPS 3.37 1.90 6.33 4.83 3.48 1.89 4.03 -11.21%
DPS 0.50 0.00 2.50 2.00 1.50 1.00 1.80 -57.32%
NAPS 0.77 0.76 0.74 0.73 0.73 0.73 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 740,600
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 38.19 20.87 71.90 54.42 36.10 17.72 56.07 -22.53%
EPS 2.92 1.65 5.49 4.18 3.01 1.63 3.48 -11.01%
DPS 0.43 0.00 2.17 1.84 1.30 0.86 1.55 -57.36%
NAPS 0.6688 0.6606 0.6419 0.6712 0.631 0.6308 0.6121 6.06%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.46 0.605 0.60 0.635 0.63 0.55 0.47 -
P/RPS 1.05 2.52 0.72 1.07 1.51 2.68 0.72 28.51%
P/EPS 13.67 31.83 9.47 13.96 18.10 29.10 11.66 11.15%
EY 7.32 3.14 10.56 7.17 5.52 3.44 8.58 -10.02%
DY 1.09 0.00 4.17 3.15 2.38 1.82 3.83 -56.63%
P/NAPS 0.60 0.80 0.81 0.87 0.86 0.75 0.66 -6.14%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 24/10/18 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 -
Price 0.47 0.605 0.595 0.635 0.71 0.635 0.61 -
P/RPS 1.07 2.52 0.72 1.07 1.70 3.10 0.94 8.99%
P/EPS 13.97 31.83 9.39 13.96 20.40 33.60 15.13 -5.16%
EY 7.16 3.14 10.65 7.17 4.90 2.98 6.61 5.45%
DY 1.06 0.00 4.20 3.15 2.11 1.57 2.95 -49.36%
P/NAPS 0.61 0.80 0.80 0.87 0.97 0.87 0.86 -20.41%

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