[PANTECH] QoQ TTM Result on 28-Feb-2015 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- -12.89%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 533,729 513,768 533,729 525,772 524,529 531,569 544,025 -1.26%
PBT 52,734 49,690 54,134 58,702 66,333 71,100 74,799 -20.77%
Tax -14,991 -13,962 -15,441 -15,550 -16,798 -18,553 -20,344 -18.40%
NP 37,743 35,728 38,693 43,152 49,535 52,547 54,455 -21.66%
-
NP to SH 37,743 35,728 38,693 43,153 49,536 52,548 54,456 -21.66%
-
Tax Rate 28.43% 28.10% 28.52% 26.49% 25.32% 26.09% 27.20% -
Total Cost 495,986 478,040 495,036 482,620 474,994 479,022 489,570 0.87%
-
Net Worth 499,929 479,006 468,205 457,461 448,228 442,634 443,327 8.33%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 16,490 16,935 19,045 21,728 20,379 22,285 22,846 -19.51%
Div Payout % 43.69% 47.40% 49.22% 50.35% 41.14% 42.41% 41.95% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 499,929 479,006 468,205 457,461 448,228 442,634 443,327 8.33%
NOSH 609,670 606,337 600,263 586,488 582,115 574,849 568,368 4.78%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 7.07% 6.95% 7.25% 8.21% 9.44% 9.89% 10.01% -
ROE 7.55% 7.46% 8.26% 9.43% 11.05% 11.87% 12.28% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 87.54 84.73 88.92 89.65 90.11 92.47 95.72 -5.77%
EPS 6.19 5.89 6.45 7.36 8.51 9.14 9.58 -25.24%
DPS 2.70 2.79 3.17 3.70 3.50 3.88 4.02 -23.28%
NAPS 0.82 0.79 0.78 0.78 0.77 0.77 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 586,488
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 62.62 60.28 62.62 61.69 61.54 62.37 63.83 -1.26%
EPS 4.43 4.19 4.54 5.06 5.81 6.17 6.39 -21.65%
DPS 1.93 1.99 2.23 2.55 2.39 2.61 2.68 -19.64%
NAPS 0.5866 0.562 0.5494 0.5368 0.5259 0.5194 0.5202 8.33%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.64 0.515 0.695 0.77 0.89 1.01 1.01 -
P/RPS 0.73 0.61 0.78 0.86 0.99 1.09 1.06 -21.99%
P/EPS 10.34 8.74 10.78 10.47 10.46 11.05 10.54 -1.26%
EY 9.67 11.44 9.27 9.56 9.56 9.05 9.49 1.25%
DY 4.23 5.42 4.57 4.81 3.93 3.84 3.98 4.14%
P/NAPS 0.78 0.65 0.89 0.99 1.16 1.31 1.29 -28.47%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 -
Price 0.55 0.625 0.745 0.755 0.77 0.97 1.12 -
P/RPS 0.63 0.74 0.84 0.84 0.85 1.05 1.17 -33.78%
P/EPS 8.88 10.61 11.56 10.26 9.05 10.61 11.69 -16.73%
EY 11.26 9.43 8.65 9.75 11.05 9.42 8.55 20.12%
DY 4.92 4.47 4.26 4.91 4.55 4.00 3.59 23.35%
P/NAPS 0.67 0.79 0.96 0.97 1.00 1.26 1.44 -39.92%

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