[PANTECH] QoQ Quarter Result on 31-Aug-2013 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 11.18%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 130,678 128,432 131,089 153,826 162,263 154,798 171,520 -16.59%
PBT 18,097 18,446 16,339 21,917 18,522 18,793 20,878 -9.09%
Tax -4,514 -4,969 -4,246 -6,615 -4,760 -5,110 -5,265 -9.75%
NP 13,583 13,477 12,093 15,302 13,762 13,683 15,613 -8.87%
-
NP to SH 13,584 13,477 12,093 15,302 13,763 13,683 15,613 -8.87%
-
Tax Rate 24.94% 26.94% 25.99% 30.18% 25.70% 27.19% 25.22% -
Total Cost 117,095 114,955 118,996 138,524 148,501 141,115 155,907 -17.38%
-
Net Worth 443,327 409,085 399,500 383,864 392,500 353,798 346,955 17.76%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,683 5,454 5,398 6,310 6,116 5,737 5,626 0.67%
Div Payout % 41.84% 40.47% 44.64% 41.24% 44.44% 41.93% 36.04% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 443,327 409,085 399,500 383,864 392,500 353,798 346,955 17.76%
NOSH 568,368 545,447 539,866 525,841 509,740 478,106 468,858 13.70%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 10.39% 10.49% 9.23% 9.95% 8.48% 8.84% 9.10% -
ROE 3.06% 3.29% 3.03% 3.99% 3.51% 3.87% 4.50% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 22.99 23.55 24.28 29.25 31.83 32.38 36.58 -26.64%
EPS 2.39 2.47 2.24 2.91 2.70 2.86 3.33 -19.85%
DPS 1.00 1.00 1.00 1.20 1.20 1.20 1.20 -11.45%
NAPS 0.78 0.75 0.74 0.73 0.77 0.74 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 525,841
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 15.33 15.07 15.38 18.05 19.04 18.16 20.12 -16.59%
EPS 1.59 1.58 1.42 1.80 1.61 1.61 1.83 -8.95%
DPS 0.67 0.64 0.63 0.74 0.72 0.67 0.66 1.00%
NAPS 0.5202 0.48 0.4687 0.4504 0.4605 0.4151 0.4071 17.77%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.01 0.905 0.99 0.945 0.92 0.72 0.70 -
P/RPS 4.39 3.84 4.08 3.23 2.89 2.22 1.91 74.25%
P/EPS 42.26 36.63 44.20 32.47 34.07 25.16 21.02 59.36%
EY 2.37 2.73 2.26 3.08 2.93 3.97 4.76 -37.20%
DY 0.99 1.10 1.01 1.27 1.30 1.67 1.71 -30.55%
P/NAPS 1.29 1.21 1.34 1.29 1.19 0.97 0.95 22.64%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 -
Price 1.12 1.00 0.975 1.03 1.11 0.745 0.755 -
P/RPS 4.87 4.25 4.02 3.52 3.49 2.30 2.06 77.55%
P/EPS 46.86 40.47 43.53 35.40 41.11 26.03 22.67 62.34%
EY 2.13 2.47 2.30 2.83 2.43 3.84 4.41 -38.46%
DY 0.89 1.00 1.03 1.17 1.08 1.61 1.59 -32.10%
P/NAPS 1.44 1.33 1.32 1.41 1.44 1.01 1.02 25.87%

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