[PANTECH] QoQ TTM Result on 29-Feb-2016 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ- 0.61%
YoY- -12.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 436,071 481,001 498,601 513,293 533,729 513,768 533,729 -12.57%
PBT 35,993 42,679 49,872 53,076 52,734 49,690 54,134 -23.76%
Tax -9,537 -11,239 -13,035 -15,131 -14,991 -13,962 -15,441 -27.41%
NP 26,456 31,440 36,837 37,945 37,743 35,728 38,693 -22.33%
-
NP to SH 26,933 31,644 36,937 37,972 37,743 35,728 38,693 -21.40%
-
Tax Rate 26.50% 26.33% 26.14% 28.51% 28.43% 28.10% 28.52% -
Total Cost 409,615 449,561 461,764 475,348 495,986 478,040 495,036 -11.83%
-
Net Worth 0 0 0 505,279 499,929 479,006 468,205 -
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 11,006 12,213 12,794 12,731 16,490 16,935 19,045 -30.55%
Div Payout % 40.87% 38.60% 34.64% 33.53% 43.69% 47.40% 49.22% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 0 0 0 505,279 499,929 479,006 468,205 -
NOSH 613,942 611,428 612,803 608,770 609,670 606,337 600,263 1.50%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 6.07% 6.54% 7.39% 7.39% 7.07% 6.95% 7.25% -
ROE 0.00% 0.00% 0.00% 7.52% 7.55% 7.46% 8.26% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 71.03 78.67 81.36 84.32 87.54 84.73 88.92 -13.87%
EPS 4.39 5.18 6.03 6.24 6.19 5.89 6.45 -22.57%
DPS 1.80 2.00 2.10 2.10 2.70 2.79 3.17 -31.35%
NAPS 0.00 0.00 0.00 0.83 0.82 0.79 0.78 -
Adjusted Per Share Value based on latest NOSH - 608,770
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 51.16 56.43 58.50 60.22 62.62 60.27 62.62 -12.57%
EPS 3.16 3.71 4.33 4.45 4.43 4.19 4.54 -21.40%
DPS 1.29 1.43 1.50 1.49 1.93 1.99 2.23 -30.50%
NAPS 0.00 0.00 0.00 0.5928 0.5865 0.562 0.5493 -
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.525 0.55 0.56 0.59 0.64 0.515 0.695 -
P/RPS 0.74 0.70 0.69 0.70 0.73 0.61 0.78 -3.43%
P/EPS 11.97 10.63 9.29 9.46 10.34 8.74 10.78 7.20%
EY 8.36 9.41 10.76 10.57 9.67 11.44 9.27 -6.63%
DY 3.43 3.64 3.75 3.56 4.23 5.42 4.57 -17.36%
P/NAPS 0.00 0.00 0.00 0.71 0.78 0.65 0.89 -
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 -
Price 0.465 0.58 0.58 0.575 0.55 0.625 0.745 -
P/RPS 0.65 0.74 0.71 0.68 0.63 0.74 0.84 -15.67%
P/EPS 10.60 11.21 9.62 9.22 8.88 10.61 11.56 -5.60%
EY 9.43 8.92 10.39 10.85 11.26 9.43 8.65 5.90%
DY 3.87 3.45 3.62 3.65 4.92 4.47 4.26 -6.18%
P/NAPS 0.00 0.00 0.00 0.69 0.67 0.79 0.96 -

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