[PANTECH] QoQ Quarter Result on 31-May-2014 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- 0.79%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 129,675 124,049 141,370 130,678 128,432 131,089 153,826 -10.78%
PBT 10,815 11,572 18,218 18,097 18,446 16,339 21,917 -37.63%
Tax -3,721 -2,491 -4,824 -4,514 -4,969 -4,246 -6,615 -31.92%
NP 7,094 9,081 13,394 13,583 13,477 12,093 15,302 -40.18%
-
NP to SH 7,094 9,081 13,394 13,584 13,477 12,093 15,302 -40.18%
-
Tax Rate 34.41% 21.53% 26.48% 24.94% 26.94% 25.99% 30.18% -
Total Cost 122,581 114,968 127,976 117,095 114,955 118,996 138,524 -7.84%
-
Net Worth 457,461 448,228 442,634 443,327 409,085 399,500 383,864 12.44%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 6,803 3,492 5,748 5,683 5,454 5,398 6,310 5.15%
Div Payout % 95.90% 38.46% 42.92% 41.84% 40.47% 44.64% 41.24% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 457,461 448,228 442,634 443,327 409,085 399,500 383,864 12.44%
NOSH 586,488 582,115 574,849 568,368 545,447 539,866 525,841 7.56%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 5.47% 7.32% 9.47% 10.39% 10.49% 9.23% 9.95% -
ROE 1.55% 2.03% 3.03% 3.06% 3.29% 3.03% 3.99% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 22.11 21.31 24.59 22.99 23.55 24.28 29.25 -17.06%
EPS 1.21 1.56 2.33 2.39 2.47 2.24 2.91 -44.38%
DPS 1.16 0.60 1.00 1.00 1.00 1.00 1.20 -2.24%
NAPS 0.78 0.77 0.77 0.78 0.75 0.74 0.73 4.52%
Adjusted Per Share Value based on latest NOSH - 568,368
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 15.22 14.55 16.59 15.33 15.07 15.38 18.05 -10.77%
EPS 0.83 1.07 1.57 1.59 1.58 1.42 1.80 -40.39%
DPS 0.80 0.41 0.67 0.67 0.64 0.63 0.74 5.34%
NAPS 0.5368 0.5259 0.5194 0.5202 0.48 0.4687 0.4504 12.44%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.77 0.89 1.01 1.01 0.905 0.99 0.945 -
P/RPS 3.48 4.18 4.11 4.39 3.84 4.08 3.23 5.10%
P/EPS 63.66 57.05 43.35 42.26 36.63 44.20 32.47 56.84%
EY 1.57 1.75 2.31 2.37 2.73 2.26 3.08 -36.26%
DY 1.51 0.67 0.99 0.99 1.10 1.01 1.27 12.26%
P/NAPS 0.99 1.16 1.31 1.29 1.21 1.34 1.29 -16.21%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 -
Price 0.755 0.77 0.97 1.12 1.00 0.975 1.03 -
P/RPS 3.41 3.61 3.94 4.87 4.25 4.02 3.52 -2.10%
P/EPS 62.42 49.36 41.63 46.86 40.47 43.53 35.40 46.10%
EY 1.60 2.03 2.40 2.13 2.47 2.30 2.83 -31.69%
DY 1.54 0.78 1.03 0.89 1.00 1.03 1.17 20.16%
P/NAPS 0.97 1.00 1.26 1.44 1.33 1.32 1.41 -22.12%

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