[PANTECH] QoQ Quarter Result on 31-Aug-2017 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- -15.84%
YoY- 128.8%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 178,385 149,466 156,621 157,099 151,496 152,517 99,080 48.04%
PBT 18,663 14,105 12,432 14,452 17,042 14,259 7,930 77.02%
Tax -4,540 -2,902 -2,384 -3,441 -3,782 -5,011 -1,818 84.16%
NP 14,123 11,203 10,048 11,011 13,260 9,248 6,112 74.87%
-
NP to SH 14,123 11,203 10,052 11,751 13,963 10,108 6,385 69.84%
-
Tax Rate 24.33% 20.57% 19.18% 23.81% 22.19% 35.14% 22.93% -
Total Cost 164,262 138,263 146,573 146,088 138,236 143,269 92,968 46.20%
-
Net Worth 564,721 548,738 573,840 539,511 539,311 522,986 509,572 7.09%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - 3,707 3,930 3,695 7,387 3,683 1,841 -
Div Payout % - 33.10% 39.10% 31.45% 52.91% 36.44% 28.85% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 564,721 548,738 573,840 539,511 539,311 522,986 509,572 7.09%
NOSH 747,259 745,853 740,600 739,056 738,783 736,601 616,329 13.71%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 7.92% 7.50% 6.42% 7.01% 8.75% 6.06% 6.17% -
ROE 2.50% 2.04% 1.75% 2.18% 2.59% 1.93% 1.25% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 24.01 20.16 19.92 21.26 20.51 20.71 16.14 30.34%
EPS 1.90 1.51 1.36 1.59 1.89 1.37 1.04 49.49%
DPS 0.00 0.50 0.50 0.50 1.00 0.50 0.30 -
NAPS 0.76 0.74 0.73 0.73 0.73 0.71 0.83 -5.70%
Adjusted Per Share Value based on latest NOSH - 739,056
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 20.87 17.48 18.32 18.38 17.72 17.84 11.59 48.06%
EPS 1.65 1.31 1.18 1.37 1.63 1.18 0.75 69.23%
DPS 0.00 0.43 0.46 0.43 0.86 0.43 0.22 -
NAPS 0.6606 0.6419 0.6712 0.6311 0.6308 0.6118 0.5961 7.09%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.605 0.60 0.635 0.63 0.55 0.47 0.525 -
P/RPS 2.52 2.98 3.19 2.96 2.68 2.27 3.25 -15.61%
P/EPS 31.83 39.71 49.66 39.62 29.10 34.25 50.48 -26.48%
EY 3.14 2.52 2.01 2.52 3.44 2.92 1.98 36.02%
DY 0.00 0.83 0.79 0.79 1.82 1.06 0.57 -
P/NAPS 0.80 0.81 0.87 0.86 0.75 0.66 0.63 17.28%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 -
Price 0.605 0.595 0.635 0.71 0.635 0.61 0.465 -
P/RPS 2.52 2.95 3.19 3.34 3.10 2.95 2.88 -8.52%
P/EPS 31.83 39.38 49.66 44.65 33.60 44.45 44.71 -20.28%
EY 3.14 2.54 2.01 2.24 2.98 2.25 2.24 25.27%
DY 0.00 0.84 0.79 0.70 1.57 0.82 0.65 -
P/NAPS 0.80 0.80 0.87 0.97 0.87 0.86 0.56 26.87%

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