[PANTECH] QoQ Quarter Result on 30-Nov-2016 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 24.32%
YoY- -42.46%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 157,099 151,496 152,517 99,080 103,809 123,943 109,239 27.32%
PBT 14,452 17,042 14,259 7,930 6,581 10,325 11,157 18.77%
Tax -3,441 -3,782 -5,011 -1,818 -1,549 -2,309 -3,861 -7.37%
NP 11,011 13,260 9,248 6,112 5,032 8,016 7,296 31.47%
-
NP to SH 11,751 13,963 10,108 6,385 5,136 8,089 7,323 36.94%
-
Tax Rate 23.81% 22.19% 35.14% 22.93% 23.54% 22.36% 34.61% -
Total Cost 146,088 138,236 143,269 92,968 98,777 115,927 101,943 27.02%
-
Net Worth 539,511 539,311 522,986 509,572 501,371 514,754 505,279 4.45%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 3,695 7,387 3,683 1,841 3,057 3,064 3,043 13.77%
Div Payout % 31.45% 52.91% 36.44% 28.85% 59.52% 37.88% 41.57% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 539,511 539,311 522,986 509,572 501,371 514,754 505,279 4.45%
NOSH 739,056 738,783 736,601 616,329 611,428 612,803 608,770 13.76%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 7.01% 8.75% 6.06% 6.17% 4.85% 6.47% 6.68% -
ROE 2.18% 2.59% 1.93% 1.25% 1.02% 1.57% 1.45% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 21.26 20.51 20.71 16.14 16.98 20.23 17.94 11.95%
EPS 1.59 1.89 1.37 1.04 0.84 1.32 1.00 36.11%
DPS 0.50 1.00 0.50 0.30 0.50 0.50 0.50 0.00%
NAPS 0.73 0.73 0.71 0.83 0.82 0.84 0.83 -8.18%
Adjusted Per Share Value based on latest NOSH - 616,329
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 18.38 17.72 17.84 11.59 12.14 14.50 12.78 27.32%
EPS 1.37 1.63 1.18 0.75 0.60 0.95 0.86 36.28%
DPS 0.43 0.86 0.43 0.22 0.36 0.36 0.36 12.53%
NAPS 0.6311 0.6308 0.6118 0.5961 0.5865 0.6021 0.591 4.46%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.63 0.55 0.47 0.525 0.55 0.56 0.59 -
P/RPS 2.96 2.68 2.27 3.25 3.24 2.77 3.29 -6.78%
P/EPS 39.62 29.10 34.25 50.48 65.48 42.42 49.05 -13.23%
EY 2.52 3.44 2.92 1.98 1.53 2.36 2.04 15.08%
DY 0.79 1.82 1.06 0.57 0.91 0.89 0.85 -4.75%
P/NAPS 0.86 0.75 0.66 0.63 0.67 0.67 0.71 13.59%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 -
Price 0.71 0.635 0.61 0.465 0.58 0.58 0.575 -
P/RPS 3.34 3.10 2.95 2.88 3.42 2.87 3.20 2.88%
P/EPS 44.65 33.60 44.45 44.71 69.05 43.94 47.80 -4.43%
EY 2.24 2.98 2.25 2.24 1.45 2.28 2.09 4.71%
DY 0.70 1.57 0.82 0.65 0.86 0.86 0.87 -13.45%
P/NAPS 0.97 0.87 0.86 0.56 0.71 0.69 0.69 25.41%

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