[PANTECH] YoY Annualized Quarter Result on 30-Nov-2017 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

26-Jan-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

30-Nov-2017 [#3]

Profit Trend

QoQ- -7.28%

YoY- 82.39%

Quarter Report

Pantech 3Q_28Feb2018_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Annualized Quarter Result
Revenue	466,684	611,422	622,138	620,288	435,776	538,738	528,129	-2.03%
YoY %	-23.67%	-1.72%	0.30%	42.34%	-19.11%	2.01%	-	-
Horiz. %	88.37%	115.77%	117.80%	117.45%	82.51%	102.01%	100.00%	-
PBT	26,172	48,596	63,468	58,568	33,114	55,892	63,849	-13.80%
YoY %	-46.14%	-23.43%	8.37%	76.87%	-40.75%	-12.46%	-	-
Horiz. %	40.99%	76.11%	99.40%	91.73%	51.86%	87.54%	100.00%	-
Tax	-7,616	-10,432	-15,230	-12,809	-7,568	-15,028	-15,772	-11.41%
YoY %	26.99%	31.50%	-18.90%	-69.25%	49.64%	4.72%	-	-
Horiz. %	48.29%	66.14%	96.56%	81.21%	47.98%	95.28%	100.00%	-
NP	18,556	38,164	48,237	45,758	25,546	40,864	48,077	-14.65%
YoY %	-51.38%	-20.88%	5.42%	79.12%	-37.49%	-15.00%	-	-
Horiz. %	38.60%	79.38%	100.33%	95.18%	53.14%	85.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,556	38,164	48,237	47,688	26,146	40,864	48,077	-14.65%
YoY %	-51.38%	-20.88%	1.15%	82.39%	-36.02%	-15.00%	-	-
Horiz. %	38.60%	79.38%	100.33%	99.19%	54.38%	85.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.10%	21.47%	24.00%	21.87%	22.85%	26.89%	24.70%	-
YoY %	35.54%	-10.54%	9.74%	-4.29%	-15.02%	8.87%	-	-
Horiz. %	117.81%	86.92%	97.17%	88.54%	92.51%	108.87%	100.00%	-
Total Cost	448,128	573,258	573,901	574,529	410,229	497,874	480,052	-1.13%
YoY %	-21.83%	-0.11%	-0.11%	40.05%	-17.60%	3.71%	-	-
Horiz. %	93.35%	119.42%	119.55%	119.68%	85.46%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	655,716	607,069	578,561	573,840	509,572	498,638	447,817	6.55%
YoY %	8.01%	4.93%	0.82%	12.61%	2.19%	11.35%	-	-
Horiz. %	146.42%	135.56%	129.20%	128.14%	113.79%	111.35%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	12,915	14,989	9,988	20,962	10,641	12,972	20,161	-7.14%
YoY %	-13.84%	50.07%	-52.35%	96.99%	-17.97%	-35.66%	-	-
Horiz. %	64.06%	74.35%	49.54%	103.97%	52.78%	64.34%	100.00%	-
Div Payout %	69.60%	39.28%	20.71%	43.96%	40.70%	31.75%	41.94%	-
YoY %	77.19%	89.67%	-52.89%	8.01%	28.19%	-24.30%	-	-
Horiz. %	165.95%	93.66%	49.38%	104.82%	97.04%	75.70%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	655,716	607,069	578,561	573,840	509,572	498,638	447,817	6.55%
YoY %	8.01%	4.93%	0.82%	12.61%	2.19%	11.35%	-	-
Horiz. %	146.42%	135.56%	129.20%	128.14%	113.79%	111.35%	100.00%	-
NOSH	751,006	750,671	747,857	740,600	616,329	608,095	581,580	4.34%
YoY %	0.04%	0.38%	0.98%	20.16%	1.35%	4.56%	-	-
Horiz. %	129.13%	129.07%	128.59%	127.34%	105.97%	104.56%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	3.98%	6.24%	7.75%	7.38%	5.86%	7.59%	9.10%	-
YoY %	-36.22%	-19.48%	5.01%	25.94%	-22.79%	-16.59%	-	-
Horiz. %	43.74%	68.57%	85.16%	81.10%	64.40%	83.41%	100.00%	-
ROE	2.83%	6.29%	8.34%	8.31%	5.13%	8.20%	10.74%	-
YoY %	-55.01%	-24.58%	0.36%	61.99%	-37.44%	-23.65%	-	-
Horiz. %	26.35%	58.57%	77.65%	77.37%	47.77%	76.35%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	62.63	81.58	83.88	78.91	70.98	88.59	90.81	-5.99%
YoY %	-23.23%	-2.74%	6.30%	11.17%	-19.88%	-2.44%	-	-
Horiz. %	68.97%	89.84%	92.37%	86.90%	78.16%	97.56%	100.00%	-
EPS	2.49	5.09	6.51	6.44	4.27	6.72	8.27	-18.11%
YoY %	-51.08%	-21.81%	1.09%	50.82%	-36.46%	-18.74%	-	-
Horiz. %	30.11%	61.55%	78.72%	77.87%	51.63%	81.26%	100.00%	-
DPS	1.73	2.00	1.35	2.67	1.73	2.13	3.47	-10.94%
YoY %	-13.50%	48.15%	-49.44%	54.34%	-18.78%	-38.62%	-	-
Horiz. %	49.86%	57.64%	38.90%	76.95%	49.86%	61.38%	100.00%	-
NAPS	0.88	0.81	0.78	0.73	0.83	0.82	0.77	2.24%
YoY %	8.64%	3.85%	6.85%	-12.05%	1.22%	6.49%	-	-
Horiz. %	114.29%	105.19%	101.30%	94.81%	107.79%	106.49%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 740,600
RPS	54.75	71.74	72.99	72.78	51.13	63.21	61.96	-2.03%
YoY %	-23.68%	-1.71%	0.29%	42.34%	-19.11%	2.02%	-	-
Horiz. %	88.36%	115.78%	117.80%	117.46%	82.52%	102.02%	100.00%	-
EPS	2.18	4.48	5.66	5.60	3.07	4.79	5.64	-14.63%
YoY %	-51.34%	-20.85%	1.07%	82.41%	-35.91%	-15.07%	-	-
Horiz. %	38.65%	79.43%	100.35%	99.29%	54.43%	84.93%	100.00%	-
DPS	1.52	1.76	1.17	2.46	1.25	1.52	2.37	-7.12%
YoY %	-13.64%	50.43%	-52.44%	96.80%	-17.76%	-35.86%	-	-
Horiz. %	64.14%	74.26%	49.37%	103.80%	52.74%	64.14%	100.00%	-
NAPS	0.7693	0.7123	0.6788	0.6733	0.5979	0.585	0.5254	6.55%
YoY %	8.00%	4.94%	0.82%	12.61%	2.21%	11.34%	-	-
Horiz. %	146.42%	135.57%	129.20%	128.15%	113.80%	111.34%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	0.39	0.48	0.445	0.635	0.525	0.64	0.89	-
P/RPS	0.62	0.59	0.53	0.80	0.74	0.72	0.98	-7.34%
YoY %	5.08%	11.32%	-33.75%	8.11%	2.78%	-26.53%	-	-
Horiz. %	63.27%	60.20%	54.08%	81.63%	75.51%	73.47%	100.00%	-
P/EPS	15.66	9.43	6.84	10.47	12.33	9.52	10.77	6.43%
YoY %	66.07%	37.87%	-34.67%	-15.09%	29.52%	-11.61%	-	-
Horiz. %	145.40%	87.56%	63.51%	97.21%	114.48%	88.39%	100.00%	-
EY	6.39	10.61	14.61	9.55	8.11	10.50	9.29	-6.04%
YoY %	-39.77%	-27.38%	52.98%	17.76%	-22.76%	13.02%	-	-
Horiz. %	68.78%	114.21%	157.27%	102.80%	87.30%	113.02%	100.00%	-
DY	4.44	4.17	3.03	4.20	3.30	3.33	3.90	2.18%
YoY %	6.47%	37.62%	-27.86%	27.27%	-0.90%	-14.62%	-	-
Horiz. %	113.85%	106.92%	77.69%	107.69%	84.62%	85.38%	100.00%	-
P/NAPS	0.44	0.59	0.57	0.87	0.63	0.78	1.16	-14.90%
YoY %	-25.42%	3.51%	-34.48%	38.10%	-19.23%	-32.76%	-	-
Horiz. %	37.93%	50.86%	49.14%	75.00%	54.31%	67.24%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	21/01/21	15/01/20	17/01/19	26/01/18	12/01/17	20/01/16	22/01/15	-
Price	0.465	0.495	0.45	0.635	0.465	0.55	0.77	-
P/RPS	0.74	0.61	0.54	0.80	0.66	0.62	0.85	-2.28%
YoY %	21.31%	12.96%	-32.50%	21.21%	6.45%	-27.06%	-	-
Horiz. %	87.06%	71.76%	63.53%	94.12%	77.65%	72.94%	100.00%	-
P/EPS	18.67	9.72	6.92	10.47	10.92	8.18	9.31	12.28%
YoY %	92.08%	40.46%	-33.91%	-4.12%	33.50%	-12.14%	-	-
Horiz. %	200.54%	104.40%	74.33%	112.46%	117.29%	87.86%	100.00%	-
EY	5.36	10.29	14.45	9.55	9.16	12.22	10.74	-10.92%
YoY %	-47.91%	-28.79%	51.31%	4.26%	-25.04%	13.78%	-	-
Horiz. %	49.91%	95.81%	134.54%	88.92%	85.29%	113.78%	100.00%	-
DY	3.73	4.04	2.99	4.20	3.73	3.88	4.50	-3.07%
YoY %	-7.67%	35.12%	-28.81%	12.60%	-3.87%	-13.78%	-	-
Horiz. %	82.89%	89.78%	66.44%	93.33%	82.89%	86.22%	100.00%	-
P/NAPS	0.53	0.61	0.58	0.87	0.56	0.67	1.00	-10.03%
YoY %	-13.11%	5.17%	-33.33%	55.36%	-16.42%	-33.00%	-	-
Horiz. %	53.00%	61.00%	58.00%	87.00%	56.00%	67.00%	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

2024-05-17 16:50:00

EMA 5

5 Mins

SELL

2024-05-17 16:40:00

ADX

5 Mins

SELL

2024-05-17 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 16:30:00

ADX

10 Mins

BUY

2024-05-17 16:15:00

TURTLE SYSTEM 20

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

632

MPI

MALAYSIAN PACIFIC INDUSTRIES

498

MBSB

MALAYSIA BUILDING SOCIETY BHD

468

HLIND

HONG LEONG INDUSTRIES BHD

446

DNEX

DAGANG NEXCHANGE BERHAD

430

YTLPOWR

YTL POWER INTERNATIONAL BHD

401

PTRANS

PERAK TRANSIT BERHAD

395

NOTION

NOTION VTEC BHD

366

MYEG

MY E.G. SERVICES BHD

361

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

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

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