[PANTECH] QoQ TTM Result on 31-Aug-2018 [#2]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

24-Oct-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2019

Quarter

31-Aug-2018 [#2]

Profit Trend

QoQ- -1.88%

YoY- 6.63%

Quarter Report

Pantech 2Q_31Aug2018_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
TTM Result
Revenue	575,855	609,217	616,070	632,533	641,571	614,682	617,796	-4.58%
YoY %	-5.48%	-1.11%	-2.60%	-1.41%	4.37%	-0.50%	-	-
Horiz. %	93.21%	98.61%	99.72%	102.39%	103.85%	99.50%	100.00%	-
PBT	57,248	61,625	61,706	60,120	59,652	58,031	59,768	-2.83%
YoY %	-7.10%	-0.13%	2.64%	0.78%	2.79%	-2.91%	-	-
Horiz. %	95.78%	103.11%	103.24%	100.59%	99.81%	97.09%	100.00%	-
Tax	-12,551	-13,980	-14,325	-13,880	-13,267	-12,509	-15,038	-11.36%
YoY %	10.22%	2.41%	-3.21%	-4.62%	-6.06%	16.82%	-	-
Horiz. %	83.46%	92.96%	95.26%	92.30%	88.22%	83.18%	100.00%	-
NP	44,697	47,645	47,381	46,240	46,385	45,522	44,730	-0.04%
YoY %	-6.19%	0.56%	2.47%	-0.31%	1.90%	1.77%	-	-
Horiz. %	99.93%	106.52%	105.93%	103.38%	103.70%	101.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,697	47,645	47,381	46,244	47,129	46,969	47,036	-3.34%
YoY %	-6.19%	0.56%	2.46%	-1.88%	0.34%	-0.14%	-	-
Horiz. %	95.03%	101.29%	100.73%	98.32%	100.20%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	22.69%	23.21%	23.09%	22.24%	21.56%	25.16%	-
YoY %	-3.39%	-2.24%	0.52%	3.82%	3.15%	-14.31%	-	-
Horiz. %	87.12%	90.18%	92.25%	91.77%	88.39%	85.69%	100.00%	-
Total Cost	531,158	561,572	568,689	586,293	595,186	569,160	573,066	-4.94%
YoY %	-5.42%	-1.25%	-3.00%	-1.49%	4.57%	-0.68%	-	-
Horiz. %	92.69%	97.99%	99.24%	102.31%	103.86%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,982	585,360	578,561	571,748	564,721	548,738	573,840	2.90%
YoY %	2.33%	1.18%	1.19%	1.24%	2.91%	-4.37%	-	-
Horiz. %	104.38%	102.01%	100.82%	99.64%	98.41%	95.63%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Dividend
Div	18,648	14,905	11,203	11,350	11,333	18,721	18,696	-0.17%
YoY %	25.11%	33.04%	-1.30%	0.15%	-39.46%	0.13%	-	-
Horiz. %	99.74%	79.72%	59.92%	60.71%	60.62%	100.13%	100.00%	-
Div Payout %	41.72%	31.28%	23.65%	24.55%	24.05%	39.86%	39.75%	-
YoY %	33.38%	32.26%	-3.67%	2.08%	-39.66%	0.28%	-	-
Horiz. %	104.96%	78.69%	59.50%	61.76%	60.50%	100.28%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Equity
Net Worth	598,982	585,360	578,561	571,748	564,721	548,738	573,840	2.90%
YoY %	2.33%	1.18%	1.19%	1.24%	2.91%	-4.37%	-	-
Horiz. %	104.38%	102.01%	100.82%	99.64%	98.41%	95.63%	100.00%	-
NOSH	750,136	747,857	747,857	747,857	747,259	745,853	740,600	0.85%
YoY %	0.30%	0.00%	0.00%	0.08%	0.19%	0.71%	-	-
Horiz. %	101.29%	100.98%	100.98%	100.98%	100.90%	100.71%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Ratio Analysis
NP Margin	7.76%	7.82%	7.69%	7.31%	7.23%	7.41%	7.24%	-
YoY %	-0.77%	1.69%	5.20%	1.11%	-2.43%	2.35%	-	-
Horiz. %	107.18%	108.01%	106.22%	100.97%	99.86%	102.35%	100.00%	-
ROE	7.46%	8.14%	8.19%	8.09%	8.35%	8.56%	8.20%	-
YoY %	-8.35%	-0.61%	1.24%	-3.11%	-2.45%	4.39%	-	-
Horiz. %	90.98%	99.27%	99.88%	98.66%	101.83%	104.39%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Per Share
RPS	76.91	82.22	83.06	85.19	86.34	82.89	78.59	-1.43%
YoY %	-6.46%	-1.01%	-2.50%	-1.33%	4.16%	5.47%	-	-
Horiz. %	97.86%	104.62%	105.69%	108.40%	109.86%	105.47%	100.00%	-
EPS	5.97	6.43	6.39	6.23	6.34	6.33	5.98	-0.11%
YoY %	-7.15%	0.63%	2.57%	-1.74%	0.16%	5.85%	-	-
Horiz. %	99.83%	107.53%	106.86%	104.18%	106.02%	105.85%	100.00%	-
DPS	2.51	2.01	1.51	1.53	1.53	2.52	2.38	3.61%
YoY %	24.88%	33.11%	-1.31%	0.00%	-39.29%	5.88%	-	-
Horiz. %	105.46%	84.45%	63.45%	64.29%	64.29%	105.88%	100.00%	-
NAPS	0.80	0.79	0.78	0.77	0.76	0.74	0.73	6.30%
YoY %	1.27%	1.28%	1.30%	1.32%	2.70%	1.37%	-	-
Horiz. %	109.59%	108.22%	106.85%	105.48%	104.11%	101.37%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 747,857
RPS	67.56	71.47	72.28	74.21	75.27	72.12	72.48	-4.58%
YoY %	-5.47%	-1.12%	-2.60%	-1.41%	4.37%	-0.50%	-	-
Horiz. %	93.21%	98.61%	99.72%	102.39%	103.85%	99.50%	100.00%	-
EPS	5.24	5.59	5.56	5.43	5.53	5.51	5.52	-3.41%
YoY %	-6.26%	0.54%	2.39%	-1.81%	0.36%	-0.18%	-	-
Horiz. %	94.93%	101.27%	100.72%	98.37%	100.18%	99.82%	100.00%	-
DPS	2.19	1.75	1.31	1.33	1.33	2.20	2.19	0.00%
YoY %	25.14%	33.59%	-1.50%	0.00%	-39.55%	0.46%	-	-
Horiz. %	100.00%	79.91%	59.82%	60.73%	60.73%	100.46%	100.00%	-
NAPS	0.7027	0.6868	0.6788	0.6708	0.6625	0.6438	0.6732	2.90%
YoY %	2.32%	1.18%	1.19%	1.25%	2.90%	-4.37%	-	-
Horiz. %	104.38%	102.02%	100.83%	99.64%	98.41%	95.63%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	-
Price	0.52	0.54	0.445	0.46	0.605	0.60	0.635	-
P/RPS	0.68	0.66	0.54	0.54	0.70	0.72	0.81	-11.01%
YoY %	3.03%	22.22%	0.00%	-22.86%	-2.78%	-11.11%	-	-
Horiz. %	83.95%	81.48%	66.67%	66.67%	86.42%	88.89%	100.00%	-
P/EPS	8.71	8.40	6.97	7.39	9.54	9.47	10.61	-12.33%
YoY %	3.69%	20.52%	-5.68%	-22.54%	0.74%	-10.74%	-	-
Horiz. %	82.09%	79.17%	65.69%	69.65%	89.92%	89.26%	100.00%	-
EY	11.48	11.91	14.35	13.54	10.48	10.56	9.42	14.10%
YoY %	-3.61%	-17.00%	5.98%	29.20%	-0.76%	12.10%	-	-
Horiz. %	121.87%	126.43%	152.34%	143.74%	111.25%	112.10%	100.00%	-
DY	4.83	3.72	3.39	3.32	2.52	4.21	3.75	18.39%
YoY %	29.84%	9.73%	2.11%	31.75%	-40.14%	12.27%	-	-
Horiz. %	128.80%	99.20%	90.40%	88.53%	67.20%	112.27%	100.00%	-
P/NAPS	0.65	0.68	0.57	0.60	0.80	0.81	0.87	-17.67%
YoY %	-4.41%	19.30%	-5.00%	-25.00%	-1.23%	-6.90%	-	-
Horiz. %	74.71%	78.16%	65.52%	68.97%	91.95%	93.10%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	25/07/19	24/04/19	17/01/19	24/10/18	26/07/18	30/04/18	26/01/18	-
Price	0.49	0.575	0.45	0.47	0.605	0.59	0.635	-
P/RPS	0.64	0.70	0.54	0.55	0.70	0.71	0.81	-14.54%
YoY %	-8.57%	29.63%	-1.82%	-21.43%	-1.41%	-12.35%	-	-
Horiz. %	79.01%	86.42%	66.67%	67.90%	86.42%	87.65%	100.00%	-
P/EPS	8.21	8.94	7.04	7.55	9.54	9.31	10.61	-15.72%
YoY %	-8.17%	26.99%	-6.75%	-20.86%	2.47%	-12.25%	-	-
Horiz. %	77.38%	84.26%	66.35%	71.16%	89.92%	87.75%	100.00%	-
EY	12.18	11.18	14.20	13.25	10.48	10.74	9.42	18.70%
YoY %	8.94%	-21.27%	7.17%	26.43%	-2.42%	14.01%	-	-
Horiz. %	129.30%	118.68%	150.74%	140.66%	111.25%	114.01%	100.00%	-
DY	5.12	3.50	3.36	3.25	2.52	4.28	3.75	23.09%
YoY %	46.29%	4.17%	3.38%	28.97%	-41.12%	14.13%	-	-
Horiz. %	136.53%	93.33%	89.60%	86.67%	67.20%	114.13%	100.00%	-
P/NAPS	0.61	0.73	0.58	0.61	0.80	0.80	0.87	-21.09%
YoY %	-16.44%	25.86%	-4.92%	-23.75%	0.00%	-8.05%	-	-
Horiz. %	70.11%	83.91%	66.67%	70.11%	91.95%	91.95%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

372

PTRANS

PERAK TRANSIT BERHAD

343

HLIND

HONG LEONG INDUSTRIES BHD

332

YTLPOWR

YTL POWER INTERNATIONAL BHD

206

GENTING

GENTING BHD

162

TOPGLOV

TOP GLOVE CORPORATION BHD

158

MBSB

MALAYSIA BUILDING SOCIETY BHD

152

DNEX

DAGANG NEXCHANGE BERHAD

144

PBBANK

PUBLIC BANK BHD

140

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More