[PANTECH] QoQ Cumulative Quarter Result on 31-May-2017 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- -53.02%
YoY- 72.62%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 614,682 465,216 308,595 151,496 479,349 326,832 227,752 94.19%
PBT 58,031 43,926 31,495 17,042 39,095 24,836 16,906 128.06%
Tax -12,509 -9,607 -7,223 -3,782 -10,687 -5,676 -3,858 119.53%
NP 45,522 34,319 24,272 13,260 28,408 19,160 13,048 130.55%
-
NP to SH 46,969 35,766 25,715 13,963 29,718 19,610 13,225 133.31%
-
Tax Rate 21.56% 21.87% 22.93% 22.19% 27.34% 22.85% 22.82% -
Total Cost 569,160 430,897 284,323 138,236 450,941 307,672 214,704 91.88%
-
Net Worth 548,738 573,840 539,423 539,311 523,264 509,572 502,060 6.12%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 18,538 15,721 11,084 7,387 13,265 7,981 6,122 109.73%
Div Payout % 39.47% 43.96% 43.10% 52.91% 44.64% 40.70% 46.30% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 548,738 573,840 539,423 539,311 523,264 509,572 502,060 6.12%
NOSH 745,853 740,600 738,936 738,783 736,992 616,329 612,268 14.10%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 7.41% 7.38% 7.87% 8.75% 5.93% 5.86% 5.73% -
ROE 8.56% 6.23% 4.77% 2.59% 5.68% 3.85% 2.63% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 82.89 59.18 41.76 20.51 65.04 53.23 37.20 70.84%
EPS 6.33 4.83 3.48 1.89 4.03 3.20 2.16 105.18%
DPS 2.50 2.00 1.50 1.00 1.80 1.30 1.00 84.51%
NAPS 0.74 0.73 0.73 0.73 0.71 0.83 0.82 -6.63%
Adjusted Per Share Value based on latest NOSH - 738,783
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 72.12 54.58 36.20 17.77 56.24 38.34 26.72 94.20%
EPS 5.51 4.20 3.02 1.64 3.49 2.30 1.55 133.46%
DPS 2.17 1.84 1.30 0.87 1.56 0.94 0.72 109.07%
NAPS 0.6438 0.6732 0.6329 0.6327 0.6139 0.5978 0.589 6.12%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.60 0.635 0.63 0.55 0.47 0.525 0.55 -
P/RPS 0.72 1.07 1.51 2.68 0.72 0.99 1.48 -38.22%
P/EPS 9.47 13.96 18.10 29.10 11.66 16.44 25.46 -48.37%
EY 10.56 7.17 5.52 3.44 8.58 6.08 3.93 93.62%
DY 4.17 3.15 2.38 1.82 3.83 2.48 1.82 74.06%
P/NAPS 0.81 0.87 0.86 0.75 0.66 0.63 0.67 13.52%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 -
Price 0.595 0.635 0.71 0.635 0.61 0.465 0.58 -
P/RPS 0.72 1.07 1.70 3.10 0.94 0.87 1.56 -40.36%
P/EPS 9.39 13.96 20.40 33.60 15.13 14.56 26.85 -50.45%
EY 10.65 7.17 4.90 2.98 6.61 6.87 3.72 102.01%
DY 4.20 3.15 2.11 1.57 2.95 2.80 1.72 81.63%
P/NAPS 0.80 0.87 0.97 0.87 0.86 0.56 0.71 8.30%

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