[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2013 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 111.2%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 130,678 575,610 447,178 316,089 162,263 635,663 480,865 -58.07%
PBT 18,097 75,227 56,781 40,443 18,522 80,254 61,461 -55.77%
Tax -4,514 -20,590 -15,621 -11,376 -4,760 -24,192 -19,082 -61.78%
NP 13,583 54,637 41,160 29,067 13,762 56,062 42,379 -53.19%
-
NP to SH 13,584 54,638 41,161 29,068 13,763 56,066 42,383 -53.19%
-
Tax Rate 24.94% 27.37% 27.51% 28.13% 25.70% 30.14% 31.05% -
Total Cost 117,095 520,973 406,018 287,022 148,501 579,601 438,486 -58.56%
-
Net Worth 443,327 408,936 398,679 384,413 392,500 353,644 347,324 17.68%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,683 23,990 18,317 12,638 6,116 21,983 15,958 -49.78%
Div Payout % 41.84% 43.91% 44.50% 43.48% 44.44% 39.21% 37.65% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 443,327 408,936 398,679 384,413 392,500 353,644 347,324 17.68%
NOSH 568,368 545,249 538,756 526,594 509,740 477,897 469,357 13.62%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 10.39% 9.49% 9.20% 9.20% 8.48% 8.82% 8.81% -
ROE 3.06% 13.36% 10.32% 7.56% 3.51% 15.85% 12.20% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 22.99 105.57 83.00 60.03 31.83 133.01 102.45 -63.10%
EPS 2.39 10.02 7.64 5.52 2.70 11.73 9.03 -58.81%
DPS 1.00 4.40 3.40 2.40 1.20 4.60 3.40 -55.80%
NAPS 0.78 0.75 0.74 0.73 0.77 0.74 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 525,841
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 15.29 67.33 52.31 36.97 18.98 74.36 56.25 -58.07%
EPS 1.59 6.39 4.81 3.40 1.61 6.56 4.96 -53.19%
DPS 0.66 2.81 2.14 1.48 0.72 2.57 1.87 -50.08%
NAPS 0.5186 0.4783 0.4663 0.4497 0.4591 0.4137 0.4063 17.68%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.01 0.905 0.99 0.945 0.92 0.72 0.70 -
P/RPS 4.39 0.86 1.19 1.57 2.89 0.54 0.68 247.10%
P/EPS 42.26 9.03 12.96 17.12 34.07 6.14 7.75 210.12%
EY 2.37 11.07 7.72 5.84 2.93 16.29 12.90 -67.71%
DY 0.99 4.86 3.43 2.54 1.30 6.39 4.86 -65.41%
P/NAPS 1.29 1.21 1.34 1.29 1.19 0.97 0.95 22.64%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 -
Price 1.12 1.00 0.975 1.03 1.11 0.745 0.755 -
P/RPS 4.87 0.95 1.17 1.72 3.49 0.56 0.74 251.58%
P/EPS 46.86 9.98 12.76 18.66 41.11 6.35 8.36 215.87%
EY 2.13 10.02 7.84 5.36 2.43 15.75 11.96 -68.37%
DY 0.89 4.40 3.49 2.33 1.08 6.17 4.50 -66.08%
P/NAPS 1.44 1.33 1.32 1.41 1.44 1.01 1.02 25.87%

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