[PANTECH] QoQ TTM Result on 30-Nov-2016 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- -14.89%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 560,255 506,965 479,349 436,071 481,001 498,601 513,293 5.99%
PBT 55,266 47,395 39,095 35,993 42,679 49,872 53,076 2.72%
Tax -14,472 -12,580 -10,687 -9,537 -11,239 -13,035 -15,131 -2.91%
NP 40,794 34,815 28,408 26,456 31,440 36,837 37,945 4.93%
-
NP to SH 43,369 36,754 29,718 26,933 31,644 36,937 37,972 9.23%
-
Tax Rate 26.19% 26.54% 27.34% 26.50% 26.33% 26.14% 28.51% -
Total Cost 519,461 472,150 450,941 409,615 449,561 461,764 475,348 6.07%
-
Net Worth 539,511 539,311 522,986 0 0 0 505,279 4.45%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 16,607 15,969 11,645 11,006 12,213 12,794 12,731 19.32%
Div Payout % 38.29% 43.45% 39.19% 40.87% 38.60% 34.64% 33.53% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 539,511 539,311 522,986 0 0 0 505,279 4.45%
NOSH 739,056 738,783 736,601 613,942 611,428 612,803 608,770 13.76%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 7.28% 6.87% 5.93% 6.07% 6.54% 7.39% 7.39% -
ROE 8.04% 6.81% 5.68% 0.00% 0.00% 0.00% 7.52% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 75.81 68.62 65.08 71.03 78.67 81.36 84.32 -6.82%
EPS 5.87 4.97 4.03 4.39 5.18 6.03 6.24 -3.98%
DPS 2.25 2.16 1.58 1.80 2.00 2.10 2.10 4.69%
NAPS 0.73 0.73 0.71 0.00 0.00 0.00 0.83 -8.18%
Adjusted Per Share Value based on latest NOSH - 616,329
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 65.73 59.48 56.24 51.16 56.43 58.50 60.22 5.99%
EPS 5.09 4.31 3.49 3.16 3.71 4.33 4.45 9.34%
DPS 1.95 1.87 1.37 1.29 1.43 1.50 1.49 19.58%
NAPS 0.633 0.6327 0.6136 0.00 0.00 0.00 0.5928 4.45%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.63 0.55 0.47 0.525 0.55 0.56 0.59 -
P/RPS 0.83 0.80 0.72 0.74 0.70 0.69 0.70 11.99%
P/EPS 10.74 11.06 11.65 11.97 10.63 9.29 9.46 8.80%
EY 9.31 9.05 8.58 8.36 9.41 10.76 10.57 -8.09%
DY 3.57 3.93 3.36 3.43 3.64 3.75 3.56 0.18%
P/NAPS 0.86 0.75 0.66 0.00 0.00 0.00 0.71 13.59%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 -
Price 0.71 0.635 0.61 0.465 0.58 0.58 0.575 -
P/RPS 0.94 0.93 0.94 0.65 0.74 0.71 0.68 24.01%
P/EPS 12.10 12.76 15.12 10.60 11.21 9.62 9.22 19.80%
EY 8.27 7.83 6.61 9.43 8.92 10.39 10.85 -16.51%
DY 3.17 3.40 2.59 3.87 3.45 3.62 3.65 -8.94%
P/NAPS 0.97 0.87 0.86 0.00 0.00 0.00 0.69 25.41%

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