[PANTECH] QoQ TTM Result on 30-Nov-2018 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 2.46%
YoY- 0.73%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 575,825 575,855 609,217 616,070 632,533 641,571 614,682 -4.24%
PBT 51,627 57,248 61,625 61,706 60,120 59,652 58,031 -7.47%
Tax -10,616 -12,551 -13,980 -14,325 -13,880 -13,267 -12,509 -10.33%
NP 41,011 44,697 47,645 47,381 46,240 46,385 45,522 -6.70%
-
NP to SH 41,011 44,697 47,645 47,381 46,244 47,129 46,969 -8.62%
-
Tax Rate 20.56% 21.92% 22.69% 23.21% 23.09% 22.24% 21.56% -
Total Cost 534,814 531,158 561,572 568,689 586,293 595,186 569,160 -4.05%
-
Net Worth 599,404 598,982 585,360 578,561 571,748 564,721 548,738 6.04%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 18,682 18,648 14,905 11,203 11,350 11,333 18,721 -0.13%
Div Payout % 45.55% 41.72% 31.28% 23.65% 24.55% 24.05% 39.86% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 599,404 598,982 585,360 578,561 571,748 564,721 548,738 6.04%
NOSH 750,671 750,136 747,857 747,857 747,857 747,259 745,853 0.42%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 7.12% 7.76% 7.82% 7.69% 7.31% 7.23% 7.41% -
ROE 6.84% 7.46% 8.14% 8.19% 8.09% 8.35% 8.56% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 76.85 76.91 82.22 83.06 85.19 86.34 82.89 -4.90%
EPS 5.47 5.97 6.43 6.39 6.23 6.34 6.33 -9.25%
DPS 2.51 2.51 2.01 1.51 1.53 1.53 2.52 -0.26%
NAPS 0.80 0.80 0.79 0.78 0.77 0.76 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 747,857
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 67.56 67.56 71.48 72.28 74.21 75.27 72.12 -4.24%
EPS 4.81 5.24 5.59 5.56 5.43 5.53 5.51 -8.63%
DPS 2.19 2.19 1.75 1.31 1.33 1.33 2.20 -0.30%
NAPS 0.7033 0.7028 0.6868 0.6788 0.6708 0.6626 0.6438 6.05%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.50 0.52 0.54 0.445 0.46 0.605 0.60 -
P/RPS 0.65 0.68 0.66 0.54 0.54 0.70 0.72 -6.57%
P/EPS 9.13 8.71 8.40 6.97 7.39 9.54 9.47 -2.40%
EY 10.95 11.48 11.91 14.35 13.54 10.48 10.56 2.44%
DY 5.02 4.83 3.72 3.39 3.32 2.52 4.21 12.41%
P/NAPS 0.63 0.65 0.68 0.57 0.60 0.80 0.81 -15.38%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 26/07/18 30/04/18 -
Price 0.515 0.49 0.575 0.45 0.47 0.605 0.59 -
P/RPS 0.67 0.64 0.70 0.54 0.55 0.70 0.71 -3.78%
P/EPS 9.41 8.21 8.94 7.04 7.55 9.54 9.31 0.71%
EY 10.63 12.18 11.18 14.20 13.25 10.48 10.74 -0.68%
DY 4.87 5.12 3.50 3.36 3.25 2.52 4.28 8.96%
P/NAPS 0.64 0.61 0.73 0.58 0.61 0.80 0.80 -13.78%

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