[PANTECH] YoY Annualized Quarter Result on 31-Aug-2015 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 7.15%
YoY- -27.52%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 652,892 617,190 455,504 520,088 544,096 632,178 618,690 0.90%
PBT 67,166 62,990 33,812 54,606 72,630 80,886 81,164 -3.10%
Tax -17,188 -14,446 -7,716 -15,502 -18,676 -22,752 -27,634 -7.60%
NP 49,978 48,544 26,096 39,104 53,954 58,134 53,530 -1.13%
-
NP to SH 49,978 51,430 26,450 39,104 53,954 58,136 53,538 -1.13%
-
Tax Rate 25.59% 22.93% 22.82% 28.39% 25.71% 28.13% 34.05% -
Total Cost 602,914 568,646 429,408 480,984 490,142 574,044 565,160 1.08%
-
Net Worth 571,748 539,423 502,060 478,206 441,963 384,413 328,902 9.64%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div 7,425 22,168 12,245 13,317 22,959 25,276 20,099 -15.28%
Div Payout % 14.86% 43.10% 46.30% 34.06% 42.55% 43.48% 37.54% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 571,748 539,423 502,060 478,206 441,963 384,413 328,902 9.64%
NOSH 747,857 738,936 612,268 605,325 573,978 526,594 456,808 8.55%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 7.65% 7.87% 5.73% 7.52% 9.92% 9.20% 8.65% -
ROE 8.74% 9.53% 5.27% 8.18% 12.21% 15.12% 16.28% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 87.93 83.52 74.40 85.92 94.79 120.05 135.44 -6.94%
EPS 6.74 6.96 4.32 6.46 9.40 11.04 11.72 -8.80%
DPS 1.00 3.00 2.00 2.20 4.00 4.80 4.40 -21.87%
NAPS 0.77 0.73 0.82 0.79 0.77 0.73 0.72 1.12%
Adjusted Per Share Value based on latest NOSH - 606,337
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 76.60 72.41 53.44 61.02 63.84 74.17 72.59 0.89%
EPS 5.86 6.03 3.10 4.59 6.33 6.82 6.28 -1.14%
DPS 0.87 2.60 1.44 1.56 2.69 2.97 2.36 -15.31%
NAPS 0.6708 0.6329 0.589 0.5611 0.5185 0.451 0.3859 9.64%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.46 0.63 0.55 0.515 1.01 0.945 0.68 -
P/RPS 0.52 0.75 0.74 0.60 1.07 0.79 0.50 0.65%
P/EPS 6.83 9.05 12.73 7.97 10.74 8.56 5.80 2.76%
EY 14.63 11.05 7.85 12.54 9.31 11.68 17.24 -2.69%
DY 2.17 4.76 3.64 4.27 3.96 5.08 6.47 -16.63%
P/NAPS 0.60 0.86 0.67 0.65 1.31 1.29 0.94 -7.20%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 24/10/18 24/10/17 18/10/16 21/10/15 20/10/14 24/10/13 17/10/12 -
Price 0.47 0.71 0.58 0.625 0.97 1.03 0.68 -
P/RPS 0.53 0.85 0.78 0.73 1.02 0.86 0.50 0.97%
P/EPS 6.98 10.20 13.43 9.67 10.32 9.33 5.80 3.13%
EY 14.32 9.80 7.45 10.34 9.69 10.72 17.24 -3.04%
DY 2.13 4.23 3.45 3.52 4.12 4.66 6.47 -16.89%
P/NAPS 0.61 0.97 0.71 0.79 1.26 1.41 0.94 -6.95%

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