[PANTECH] QoQ TTM Result on 31-May-2015 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -10.34%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 513,293 533,729 513,768 533,729 525,772 524,529 531,569 -2.30%
PBT 53,076 52,734 49,690 54,134 58,702 66,333 71,100 -17.72%
Tax -15,131 -14,991 -13,962 -15,441 -15,550 -16,798 -18,553 -12.71%
NP 37,945 37,743 35,728 38,693 43,152 49,535 52,547 -19.52%
-
NP to SH 37,972 37,743 35,728 38,693 43,153 49,536 52,548 -19.48%
-
Tax Rate 28.51% 28.43% 28.10% 28.52% 26.49% 25.32% 26.09% -
Total Cost 475,348 495,986 478,040 495,036 482,620 474,994 479,022 -0.51%
-
Net Worth 505,279 499,929 479,006 468,205 457,461 448,228 442,634 9.23%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 12,731 16,490 16,935 19,045 21,728 20,379 22,285 -31.17%
Div Payout % 33.53% 43.69% 47.40% 49.22% 50.35% 41.14% 42.41% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 505,279 499,929 479,006 468,205 457,461 448,228 442,634 9.23%
NOSH 608,770 609,670 606,337 600,263 586,488 582,115 574,849 3.89%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 7.39% 7.07% 6.95% 7.25% 8.21% 9.44% 9.89% -
ROE 7.52% 7.55% 7.46% 8.26% 9.43% 11.05% 11.87% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 84.32 87.54 84.73 88.92 89.65 90.11 92.47 -5.97%
EPS 6.24 6.19 5.89 6.45 7.36 8.51 9.14 -22.48%
DPS 2.10 2.70 2.79 3.17 3.70 3.50 3.88 -33.61%
NAPS 0.83 0.82 0.79 0.78 0.78 0.77 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 600,263
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 60.22 62.62 60.28 62.62 61.69 61.54 62.37 -2.31%
EPS 4.46 4.43 4.19 4.54 5.06 5.81 6.17 -19.47%
DPS 1.49 1.93 1.99 2.23 2.55 2.39 2.61 -31.20%
NAPS 0.5928 0.5865 0.562 0.5493 0.5367 0.5259 0.5193 9.23%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.59 0.64 0.515 0.695 0.77 0.89 1.01 -
P/RPS 0.70 0.73 0.61 0.78 0.86 0.99 1.09 -25.58%
P/EPS 9.46 10.34 8.74 10.78 10.47 10.46 11.05 -9.84%
EY 10.57 9.67 11.44 9.27 9.56 9.56 9.05 10.91%
DY 3.56 4.23 5.42 4.57 4.81 3.93 3.84 -4.92%
P/NAPS 0.71 0.78 0.65 0.89 0.99 1.16 1.31 -33.54%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 -
Price 0.575 0.55 0.625 0.745 0.755 0.77 0.97 -
P/RPS 0.68 0.63 0.74 0.84 0.84 0.85 1.05 -25.16%
P/EPS 9.22 8.88 10.61 11.56 10.26 9.05 10.61 -8.94%
EY 10.85 11.26 9.43 8.65 9.75 11.05 9.42 9.88%
DY 3.65 4.92 4.47 4.26 4.91 4.55 4.00 -5.92%
P/NAPS 0.69 0.67 0.79 0.96 0.97 1.00 1.26 -33.08%

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