[PANTECH] QoQ TTM Result on 30-Nov-2014 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- -5.73%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 513,768 533,729 525,772 524,529 531,569 544,025 575,610 -7.27%
PBT 49,690 54,134 58,702 66,333 71,100 74,799 75,224 -24.09%
Tax -13,962 -15,441 -15,550 -16,798 -18,553 -20,344 -20,590 -22.76%
NP 35,728 38,693 43,152 49,535 52,547 54,455 54,634 -24.60%
-
NP to SH 35,728 38,693 43,153 49,536 52,548 54,456 54,635 -24.60%
-
Tax Rate 28.10% 28.52% 26.49% 25.32% 26.09% 27.20% 27.37% -
Total Cost 478,040 495,036 482,620 474,994 479,022 489,570 520,976 -5.55%
-
Net Worth 479,006 468,205 457,461 448,228 442,634 443,327 409,085 11.06%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 16,935 19,045 21,728 20,379 22,285 22,846 23,280 -19.06%
Div Payout % 47.40% 49.22% 50.35% 41.14% 42.41% 41.95% 42.61% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 479,006 468,205 457,461 448,228 442,634 443,327 409,085 11.06%
NOSH 606,337 600,263 586,488 582,115 574,849 568,368 545,447 7.28%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 6.95% 7.25% 8.21% 9.44% 9.89% 10.01% 9.49% -
ROE 7.46% 8.26% 9.43% 11.05% 11.87% 12.28% 13.36% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 84.73 88.92 89.65 90.11 92.47 95.72 105.53 -13.57%
EPS 5.89 6.45 7.36 8.51 9.14 9.58 10.02 -29.75%
DPS 2.79 3.17 3.70 3.50 3.88 4.02 4.27 -24.64%
NAPS 0.79 0.78 0.78 0.77 0.77 0.78 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 582,115
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 60.28 62.62 61.68 61.54 62.36 63.83 67.53 -7.27%
EPS 4.19 4.54 5.06 5.81 6.17 6.39 6.41 -24.62%
DPS 1.99 2.23 2.55 2.39 2.61 2.68 2.73 -18.95%
NAPS 0.562 0.5493 0.5367 0.5259 0.5193 0.5201 0.4799 11.07%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.515 0.695 0.77 0.89 1.01 1.01 0.905 -
P/RPS 0.61 0.78 0.86 0.99 1.09 1.06 0.86 -20.41%
P/EPS 8.74 10.78 10.47 10.46 11.05 10.54 9.04 -2.21%
EY 11.44 9.27 9.56 9.56 9.05 9.49 11.07 2.20%
DY 5.42 4.57 4.81 3.93 3.84 3.98 4.72 9.62%
P/NAPS 0.65 0.89 0.99 1.16 1.31 1.29 1.21 -33.84%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 -
Price 0.625 0.745 0.755 0.77 0.97 1.12 1.00 -
P/RPS 0.74 0.84 0.84 0.85 1.05 1.17 0.95 -15.30%
P/EPS 10.61 11.56 10.26 9.05 10.61 11.69 9.98 4.15%
EY 9.43 8.65 9.75 11.05 9.42 8.55 10.02 -3.95%
DY 4.47 4.26 4.91 4.55 4.00 3.59 4.27 3.09%
P/NAPS 0.79 0.96 0.97 1.00 1.26 1.44 1.33 -29.27%

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