[PANTECH] QoQ Quarter Result on 28-Feb-2015 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- -21.88%
YoY- -47.36%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 144,010 121,409 138,635 129,675 124,049 141,370 130,678 6.68%
PBT 14,616 13,774 13,529 10,815 11,572 18,218 18,097 -13.26%
Tax -3,520 -3,345 -4,405 -3,721 -2,491 -4,824 -4,514 -15.26%
NP 11,096 10,429 9,124 7,094 9,081 13,394 13,583 -12.60%
-
NP to SH 11,096 10,429 9,124 7,094 9,081 13,394 13,584 -12.60%
-
Tax Rate 24.08% 24.28% 32.56% 34.41% 21.53% 26.48% 24.94% -
Total Cost 132,914 110,980 129,511 122,581 114,968 127,976 117,095 8.80%
-
Net Worth 499,929 479,006 468,205 457,461 448,228 442,634 443,327 8.33%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 3,048 3,638 3,001 6,803 3,492 5,748 5,683 -33.96%
Div Payout % 27.47% 34.88% 32.89% 95.90% 38.46% 42.92% 41.84% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 499,929 479,006 468,205 457,461 448,228 442,634 443,327 8.33%
NOSH 609,670 606,337 600,263 586,488 582,115 574,849 568,368 4.78%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 7.71% 8.59% 6.58% 5.47% 7.32% 9.47% 10.39% -
ROE 2.22% 2.18% 1.95% 1.55% 2.03% 3.03% 3.06% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 23.62 20.02 23.10 22.11 21.31 24.59 22.99 1.81%
EPS 1.82 1.72 1.52 1.21 1.56 2.33 2.39 -16.59%
DPS 0.50 0.60 0.50 1.16 0.60 1.00 1.00 -36.97%
NAPS 0.82 0.79 0.78 0.78 0.77 0.77 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 586,488
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 16.90 14.25 16.27 15.22 14.56 16.59 15.33 6.70%
EPS 1.30 1.22 1.07 0.83 1.07 1.57 1.59 -12.55%
DPS 0.36 0.43 0.35 0.80 0.41 0.67 0.67 -33.88%
NAPS 0.5866 0.5621 0.5494 0.5368 0.526 0.5194 0.5202 8.33%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.64 0.515 0.695 0.77 0.89 1.01 1.01 -
P/RPS 2.71 2.57 3.01 3.48 4.18 4.11 4.39 -27.47%
P/EPS 35.16 29.94 45.72 63.66 57.05 43.35 42.26 -11.53%
EY 2.84 3.34 2.19 1.57 1.75 2.31 2.37 12.80%
DY 0.78 1.17 0.72 1.51 0.67 0.99 0.99 -14.68%
P/NAPS 0.78 0.65 0.89 0.99 1.16 1.31 1.29 -28.47%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 -
Price 0.55 0.625 0.745 0.755 0.77 0.97 1.12 -
P/RPS 2.33 3.12 3.23 3.41 3.61 3.94 4.87 -38.80%
P/EPS 30.22 36.34 49.01 62.42 49.36 41.63 46.86 -25.33%
EY 3.31 2.75 2.04 1.60 2.03 2.40 2.13 34.12%
DY 0.91 0.96 0.67 1.54 0.78 1.03 0.89 1.49%
P/NAPS 0.67 0.79 0.96 0.97 1.00 1.26 1.44 -39.92%

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