[PANTECH] QoQ Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -20.97%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 141,370 130,678 128,432 131,089 153,826 162,263 154,798 -5.85%
PBT 18,218 18,097 18,446 16,339 21,917 18,522 18,793 -2.04%
Tax -4,824 -4,514 -4,969 -4,246 -6,615 -4,760 -5,110 -3.75%
NP 13,394 13,583 13,477 12,093 15,302 13,762 13,683 -1.40%
-
NP to SH 13,394 13,584 13,477 12,093 15,302 13,763 13,683 -1.40%
-
Tax Rate 26.48% 24.94% 26.94% 25.99% 30.18% 25.70% 27.19% -
Total Cost 127,976 117,095 114,955 118,996 138,524 148,501 141,115 -6.29%
-
Net Worth 442,634 443,327 409,085 399,500 383,864 392,500 353,798 16.05%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 5,748 5,683 5,454 5,398 6,310 6,116 5,737 0.12%
Div Payout % 42.92% 41.84% 40.47% 44.64% 41.24% 44.44% 41.93% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 442,634 443,327 409,085 399,500 383,864 392,500 353,798 16.05%
NOSH 574,849 568,368 545,447 539,866 525,841 509,740 478,106 13.03%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 9.47% 10.39% 10.49% 9.23% 9.95% 8.48% 8.84% -
ROE 3.03% 3.06% 3.29% 3.03% 3.99% 3.51% 3.87% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 24.59 22.99 23.55 24.28 29.25 31.83 32.38 -16.72%
EPS 2.33 2.39 2.47 2.24 2.91 2.70 2.86 -12.73%
DPS 1.00 1.00 1.00 1.00 1.20 1.20 1.20 -11.41%
NAPS 0.77 0.78 0.75 0.74 0.73 0.77 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 539,866
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 16.54 15.29 15.02 15.33 17.99 18.98 18.11 -5.85%
EPS 1.57 1.59 1.58 1.41 1.79 1.61 1.60 -1.25%
DPS 0.67 0.66 0.64 0.63 0.74 0.72 0.67 0.00%
NAPS 0.5178 0.5186 0.4785 0.4673 0.449 0.4591 0.4138 16.07%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.01 1.01 0.905 0.99 0.945 0.92 0.72 -
P/RPS 4.11 4.39 3.84 4.08 3.23 2.89 2.22 50.60%
P/EPS 43.35 42.26 36.63 44.20 32.47 34.07 25.16 43.57%
EY 2.31 2.37 2.73 2.26 3.08 2.93 3.97 -30.23%
DY 0.99 0.99 1.10 1.01 1.27 1.30 1.67 -29.36%
P/NAPS 1.31 1.29 1.21 1.34 1.29 1.19 0.97 22.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 -
Price 0.97 1.12 1.00 0.975 1.03 1.11 0.745 -
P/RPS 3.94 4.87 4.25 4.02 3.52 3.49 2.30 43.02%
P/EPS 41.63 46.86 40.47 43.53 35.40 41.11 26.03 36.64%
EY 2.40 2.13 2.47 2.30 2.83 2.43 3.84 -26.83%
DY 1.03 0.89 1.00 1.03 1.17 1.08 1.61 -25.69%
P/NAPS 1.26 1.44 1.33 1.32 1.41 1.44 1.01 15.83%

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