[PANTECH] QoQ Quarter Result on 29-Feb-2016 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ- -34.0%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 99,080 103,809 123,943 109,239 144,010 121,409 138,635 -20.01%
PBT 7,930 6,581 10,325 11,157 14,616 13,774 13,529 -29.89%
Tax -1,818 -1,549 -2,309 -3,861 -3,520 -3,345 -4,405 -44.47%
NP 6,112 5,032 8,016 7,296 11,096 10,429 9,124 -23.38%
-
NP to SH 6,385 5,136 8,089 7,323 11,096 10,429 9,124 -21.12%
-
Tax Rate 22.93% 23.54% 22.36% 34.61% 24.08% 24.28% 32.56% -
Total Cost 92,968 98,777 115,927 101,943 132,914 110,980 129,511 -19.78%
-
Net Worth 509,572 501,371 514,754 505,279 499,929 479,006 468,205 5.79%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 1,841 3,057 3,064 3,043 3,048 3,638 3,001 -27.73%
Div Payout % 28.85% 59.52% 37.88% 41.57% 27.47% 34.88% 32.89% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 509,572 501,371 514,754 505,279 499,929 479,006 468,205 5.79%
NOSH 616,329 611,428 612,803 608,770 609,670 606,337 600,263 1.77%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 6.17% 4.85% 6.47% 6.68% 7.71% 8.59% 6.58% -
ROE 1.25% 1.02% 1.57% 1.45% 2.22% 2.18% 1.95% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 16.14 16.98 20.23 17.94 23.62 20.02 23.10 -21.20%
EPS 1.04 0.84 1.32 1.00 1.82 1.72 1.52 -22.29%
DPS 0.30 0.50 0.50 0.50 0.50 0.60 0.50 -28.79%
NAPS 0.83 0.82 0.84 0.83 0.82 0.79 0.78 4.21%
Adjusted Per Share Value based on latest NOSH - 608,770
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 11.63 12.18 14.54 12.82 16.90 14.25 16.27 -20.00%
EPS 0.75 0.60 0.95 0.86 1.30 1.22 1.07 -21.04%
DPS 0.22 0.36 0.36 0.36 0.36 0.43 0.35 -26.55%
NAPS 0.598 0.5883 0.604 0.5929 0.5866 0.5621 0.5494 5.79%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.525 0.55 0.56 0.59 0.64 0.515 0.695 -
P/RPS 3.25 3.24 2.77 3.29 2.71 2.57 3.01 5.23%
P/EPS 50.48 65.48 42.42 49.05 35.16 29.94 45.72 6.80%
EY 1.98 1.53 2.36 2.04 2.84 3.34 2.19 -6.48%
DY 0.57 0.91 0.89 0.85 0.78 1.17 0.72 -14.38%
P/NAPS 0.63 0.67 0.67 0.71 0.78 0.65 0.89 -20.52%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 -
Price 0.465 0.58 0.58 0.575 0.55 0.625 0.745 -
P/RPS 2.88 3.42 2.87 3.20 2.33 3.12 3.23 -7.34%
P/EPS 44.71 69.05 43.94 47.80 30.22 36.34 49.01 -5.92%
EY 2.24 1.45 2.28 2.09 3.31 2.75 2.04 6.41%
DY 0.65 0.86 0.86 0.87 0.91 0.96 0.67 -1.99%
P/NAPS 0.56 0.71 0.69 0.69 0.67 0.79 0.96 -30.11%

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