[PANTECH] QoQ Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -75.14%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 525,772 396,097 272,048 130,678 575,610 447,178 316,089 40.51%
PBT 58,702 47,887 36,315 18,097 75,227 56,781 40,443 28.28%
Tax -15,550 -11,829 -9,338 -4,514 -20,590 -15,621 -11,376 23.23%
NP 43,152 36,058 26,977 13,583 54,637 41,160 29,067 30.23%
-
NP to SH 43,152 36,058 26,977 13,584 54,638 41,161 29,068 30.22%
-
Tax Rate 26.49% 24.70% 25.71% 24.94% 27.37% 27.51% 28.13% -
Total Cost 482,620 360,039 245,071 117,095 520,973 406,018 287,022 41.53%
-
Net Worth 456,133 447,817 441,963 443,327 408,936 398,679 384,413 12.11%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 21,987 15,121 11,479 5,683 23,990 18,317 12,638 44.79%
Div Payout % 50.95% 41.94% 42.55% 41.84% 43.91% 44.50% 43.48% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 456,133 447,817 441,963 443,327 408,936 398,679 384,413 12.11%
NOSH 584,786 581,580 573,978 568,368 545,249 538,756 526,594 7.25%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.21% 9.10% 9.92% 10.39% 9.49% 9.20% 9.20% -
ROE 9.46% 8.05% 6.10% 3.06% 13.36% 10.32% 7.56% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 89.91 68.11 47.40 22.99 105.57 83.00 60.03 31.00%
EPS 7.38 6.20 4.70 2.39 10.02 7.64 5.52 21.42%
DPS 3.76 2.60 2.00 1.00 4.40 3.40 2.40 35.00%
NAPS 0.78 0.77 0.77 0.78 0.75 0.74 0.73 4.52%
Adjusted Per Share Value based on latest NOSH - 568,368
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 61.68 46.47 31.92 15.33 67.53 52.46 37.08 40.52%
EPS 5.06 4.23 3.16 1.59 6.41 4.83 3.41 30.19%
DPS 2.58 1.77 1.35 0.67 2.81 2.15 1.48 44.99%
NAPS 0.5351 0.5254 0.5185 0.5201 0.4798 0.4677 0.451 12.10%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.77 0.89 1.01 1.01 0.905 0.99 0.945 -
P/RPS 0.86 1.31 2.13 4.39 0.86 1.19 1.57 -33.12%
P/EPS 10.43 14.35 21.49 42.26 9.03 12.96 17.12 -28.19%
EY 9.58 6.97 4.65 2.37 11.07 7.72 5.84 39.21%
DY 4.88 2.92 1.98 0.99 4.86 3.43 2.54 54.73%
P/NAPS 0.99 1.16 1.31 1.29 1.21 1.34 1.29 -16.21%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 -
Price 0.755 0.77 0.97 1.12 1.00 0.975 1.03 -
P/RPS 0.84 1.13 2.05 4.87 0.95 1.17 1.72 -38.06%
P/EPS 10.23 12.42 20.64 46.86 9.98 12.76 18.66 -33.08%
EY 9.77 8.05 4.85 2.13 10.02 7.84 5.36 49.38%
DY 4.98 3.38 2.06 0.89 4.40 3.49 2.33 66.15%
P/NAPS 0.97 1.00 1.26 1.44 1.33 1.32 1.41 -22.12%

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