[PANTECH] YoY Annualized Quarter Result on 31-May-2017 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- 87.94%
YoY- 72.62%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 322,652 580,092 713,540 605,984 495,772 554,540 522,712 -7.71%
PBT -18,504 57,144 74,652 68,168 41,300 54,116 72,388 -
Tax -3,700 -12,444 -18,160 -15,128 -9,236 -17,620 -18,056 -23.19%
NP -22,204 44,700 56,492 53,040 32,064 36,496 54,332 -
-
NP to SH -22,204 44,700 56,492 55,852 32,356 36,496 54,336 -
-
Tax Rate - 21.78% 24.33% 22.19% 22.36% 32.56% 24.94% -
Total Cost 344,856 535,392 657,048 552,944 463,708 518,044 468,380 -4.97%
-
Net Worth 646,401 598,982 564,721 539,311 514,754 468,205 443,327 6.48%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 8,915 14,974 - 29,551 12,256 12,005 22,734 -14.43%
Div Payout % 0.00% 33.50% - 52.91% 37.88% 32.89% 41.84% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 646,401 598,982 564,721 539,311 514,754 468,205 443,327 6.48%
NOSH 751,006 750,136 747,259 738,783 612,803 600,263 568,368 4.74%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -6.88% 7.71% 7.92% 8.75% 6.47% 6.58% 10.39% -
ROE -3.44% 7.46% 10.00% 10.36% 6.29% 7.79% 12.26% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 43.43 77.48 96.03 82.02 80.90 92.38 91.97 -11.74%
EPS -3.00 5.96 7.60 7.56 5.28 6.08 9.56 -
DPS 1.20 2.00 0.00 4.00 2.00 2.00 4.00 -18.16%
NAPS 0.87 0.80 0.76 0.73 0.84 0.78 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 738,783
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 37.74 67.85 83.46 70.88 57.99 64.87 61.14 -7.71%
EPS -2.60 5.23 6.61 6.53 3.78 4.27 6.36 -
DPS 1.04 1.75 0.00 3.46 1.43 1.40 2.66 -14.47%
NAPS 0.7561 0.7006 0.6606 0.6308 0.6021 0.5477 0.5186 6.47%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.375 0.52 0.605 0.55 0.56 0.695 1.01 -
P/RPS 0.86 0.67 0.63 0.67 0.69 0.75 1.10 -4.01%
P/EPS -12.55 8.71 7.96 7.28 10.61 11.43 10.56 -
EY -7.97 11.48 12.57 13.75 9.43 8.75 9.47 -
DY 3.20 3.85 0.00 7.27 3.57 2.88 3.96 -3.48%
P/NAPS 0.43 0.65 0.80 0.75 0.67 0.89 1.29 -16.71%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 23/07/20 25/07/19 26/07/18 26/07/17 21/07/16 23/07/15 23/07/14 -
Price 0.37 0.49 0.605 0.635 0.58 0.745 1.12 -
P/RPS 0.85 0.63 0.63 0.77 0.72 0.81 1.22 -5.83%
P/EPS -12.38 8.21 7.96 8.40 10.98 12.25 11.72 -
EY -8.08 12.18 12.57 11.91 9.10 8.16 8.54 -
DY 3.24 4.08 0.00 6.30 3.45 2.68 3.57 -1.60%
P/NAPS 0.43 0.61 0.80 0.87 0.69 0.96 1.44 -18.22%

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