[PANTECH] QoQ TTM Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -6.03%
YoY- 3.89%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 531,569 544,025 575,610 601,976 642,407 652,695 635,662 -11.21%
PBT 71,100 74,799 75,224 75,571 80,110 80,864 80,253 -7.73%
Tax -18,553 -20,344 -20,590 -20,731 -21,750 -23,501 -24,193 -16.17%
NP 52,547 54,455 54,634 54,840 58,360 57,363 56,060 -4.21%
-
NP to SH 52,548 54,456 54,635 54,841 58,361 57,366 56,064 -4.21%
-
Tax Rate 26.09% 27.20% 27.37% 27.43% 27.15% 29.06% 30.15% -
Total Cost 479,022 489,570 520,976 547,136 584,047 595,332 579,602 -11.90%
-
Net Worth 442,634 443,327 409,085 399,500 383,864 392,500 353,798 16.05%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 22,285 22,846 23,280 23,562 23,790 22,965 21,347 2.90%
Div Payout % 42.41% 41.95% 42.61% 42.97% 40.76% 40.03% 38.08% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 442,634 443,327 409,085 399,500 383,864 392,500 353,798 16.05%
NOSH 574,849 568,368 545,447 539,866 525,841 509,740 478,106 13.03%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 9.89% 10.01% 9.49% 9.11% 9.08% 8.79% 8.82% -
ROE 11.87% 12.28% 13.36% 13.73% 15.20% 14.62% 15.85% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 92.47 95.72 105.53 111.50 122.17 128.04 132.95 -21.44%
EPS 9.14 9.58 10.02 10.16 11.10 11.25 11.73 -15.28%
DPS 3.88 4.02 4.27 4.36 4.52 4.51 4.46 -8.84%
NAPS 0.77 0.78 0.75 0.74 0.73 0.77 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 539,866
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 62.18 63.64 67.33 70.41 75.14 76.35 74.35 -11.20%
EPS 6.15 6.37 6.39 6.41 6.83 6.71 6.56 -4.20%
DPS 2.61 2.67 2.72 2.76 2.78 2.69 2.50 2.90%
NAPS 0.5178 0.5186 0.4785 0.4673 0.449 0.4591 0.4138 16.07%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.01 1.01 0.905 0.99 0.945 0.92 0.72 -
P/RPS 1.09 1.06 0.86 0.89 0.77 0.72 0.54 59.51%
P/EPS 11.05 10.54 9.04 9.75 8.51 8.17 6.14 47.79%
EY 9.05 9.49 11.07 10.26 11.74 12.23 16.29 -32.34%
DY 3.84 3.98 4.72 4.41 4.79 4.90 6.20 -27.27%
P/NAPS 1.31 1.29 1.21 1.34 1.29 1.19 0.97 22.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 -
Price 0.97 1.12 1.00 0.975 1.03 1.11 0.745 -
P/RPS 1.05 1.17 0.95 0.87 0.84 0.87 0.56 51.88%
P/EPS 10.61 11.69 9.98 9.60 9.28 9.86 6.35 40.67%
EY 9.42 8.55 10.02 10.42 10.78 10.14 15.74 -28.91%
DY 4.00 3.59 4.27 4.48 4.39 4.06 5.99 -23.54%
P/NAPS 1.26 1.44 1.33 1.32 1.41 1.44 1.01 15.83%

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