[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2015 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 114.29%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 123,943 513,293 404,054 260,044 138,635 525,772 396,097 -53.87%
PBT 10,325 53,076 41,919 27,303 13,529 58,702 47,887 -64.00%
Tax -2,309 -15,131 -11,271 -7,751 -4,405 -15,550 -11,829 -66.31%
NP 8,016 37,945 30,648 19,552 9,124 43,152 36,058 -63.26%
-
NP to SH 8,089 37,972 30,648 19,552 9,124 43,152 36,058 -63.04%
-
Tax Rate 22.36% 28.51% 26.89% 28.39% 32.56% 26.49% 24.70% -
Total Cost 115,927 475,348 373,406 240,492 129,511 482,620 360,039 -52.99%
-
Net Worth 514,754 505,609 498,638 478,206 468,205 456,133 447,817 9.72%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,064 12,792 9,729 6,658 3,001 21,987 15,121 -65.46%
Div Payout % 37.88% 33.69% 31.75% 34.06% 32.89% 50.95% 41.94% -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 514,754 505,609 498,638 478,206 468,205 456,133 447,817 9.72%
NOSH 612,803 609,168 608,095 605,325 600,263 584,786 581,580 3.54%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 6.47% 7.39% 7.59% 7.52% 6.58% 8.21% 9.10% -
ROE 1.57% 7.51% 6.15% 4.09% 1.95% 9.46% 8.05% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 20.23 84.26 66.45 42.96 23.10 89.91 68.11 -55.45%
EPS 1.32 5.19 5.04 3.23 1.52 7.38 6.20 -64.31%
DPS 0.50 2.10 1.60 1.10 0.50 3.76 2.60 -66.64%
NAPS 0.84 0.83 0.82 0.79 0.78 0.78 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 606,337
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.54 60.22 47.41 30.51 16.27 61.69 46.47 -53.87%
EPS 0.95 4.46 3.60 2.29 1.07 5.06 4.23 -63.01%
DPS 0.36 1.50 1.14 0.78 0.35 2.58 1.77 -65.38%
NAPS 0.6039 0.5932 0.585 0.5611 0.5493 0.5352 0.5254 9.71%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.56 0.59 0.64 0.515 0.695 0.77 0.89 -
P/RPS 2.77 0.70 0.96 1.20 3.01 0.86 1.31 64.66%
P/EPS 42.42 9.47 12.70 15.94 45.72 10.43 14.35 105.83%
EY 2.36 10.57 7.88 6.27 2.19 9.58 6.97 -51.38%
DY 0.89 3.56 2.50 2.14 0.72 4.88 2.92 -54.67%
P/NAPS 0.67 0.71 0.78 0.65 0.89 0.99 1.16 -30.62%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 -
Price 0.58 0.575 0.55 0.625 0.745 0.755 0.77 -
P/RPS 2.87 0.68 0.83 1.45 3.23 0.84 1.13 86.04%
P/EPS 43.94 9.22 10.91 19.35 49.01 10.23 12.42 132.00%
EY 2.28 10.84 9.16 5.17 2.04 9.77 8.05 -56.83%
DY 0.86 3.65 2.91 1.76 0.67 4.98 3.38 -59.81%
P/NAPS 0.69 0.69 0.67 0.79 0.96 0.97 1.00 -21.89%

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