[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 41.6%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 326,832 404,054 396,097 447,178 480,865 308,580 262,872 3.69%
PBT 24,836 41,919 47,887 56,781 61,461 33,430 31,173 -3.71%
Tax -5,676 -11,271 -11,829 -15,621 -19,082 -9,611 -7,266 -4.02%
NP 19,160 30,648 36,058 41,160 42,379 23,819 23,907 -3.61%
-
NP to SH 19,610 30,648 36,058 41,161 42,383 23,826 23,914 -3.25%
-
Tax Rate 22.85% 26.89% 24.70% 27.51% 31.05% 28.75% 23.31% -
Total Cost 307,672 373,406 360,039 406,018 438,486 284,761 238,965 4.29%
-
Net Worth 509,572 498,638 447,817 398,679 347,324 333,293 251,254 12.49%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 7,981 9,729 15,121 18,317 15,958 9,908 9,422 -2.72%
Div Payout % 40.70% 31.75% 41.94% 44.50% 37.65% 41.59% 39.40% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 509,572 498,638 447,817 398,679 347,324 333,293 251,254 12.49%
NOSH 616,329 608,095 581,580 538,756 469,357 450,396 448,667 5.42%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 5.86% 7.59% 9.10% 9.20% 8.81% 7.72% 9.09% -
ROE 3.85% 6.15% 8.05% 10.32% 12.20% 7.15% 9.52% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 53.23 66.45 68.11 83.00 102.45 68.51 58.59 -1.58%
EPS 3.20 5.04 6.20 7.64 9.03 5.29 5.33 -8.14%
DPS 1.30 1.60 2.60 3.40 3.40 2.20 2.10 -7.67%
NAPS 0.83 0.82 0.77 0.74 0.74 0.74 0.56 6.77%
Adjusted Per Share Value based on latest NOSH - 539,866
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 38.34 47.40 46.47 52.46 56.41 36.20 30.84 3.69%
EPS 2.30 3.60 4.23 4.83 4.97 2.80 2.81 -3.27%
DPS 0.94 1.14 1.77 2.15 1.87 1.16 1.11 -2.73%
NAPS 0.5978 0.585 0.5254 0.4677 0.4075 0.391 0.2948 12.49%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.525 0.64 0.89 0.99 0.70 0.46 0.59 -
P/RPS 0.99 0.96 1.31 1.19 0.68 0.67 1.01 -0.33%
P/EPS 16.44 12.70 14.35 12.96 7.75 8.70 11.07 6.80%
EY 6.08 7.88 6.97 7.72 12.90 11.50 9.03 -6.37%
DY 2.48 2.50 2.92 3.43 4.86 4.78 3.56 -5.84%
P/NAPS 0.63 0.78 1.16 1.34 0.95 0.62 1.05 -8.15%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 -
Price 0.465 0.55 0.77 0.975 0.755 0.52 0.65 -
P/RPS 0.87 0.83 1.13 1.17 0.74 0.76 1.11 -3.97%
P/EPS 14.56 10.91 12.42 12.76 8.36 9.83 12.20 2.98%
EY 6.87 9.16 8.05 7.84 11.96 10.17 8.20 -2.90%
DY 2.80 2.91 3.38 3.49 4.50 4.23 3.23 -2.35%
P/NAPS 0.56 0.67 1.00 1.32 1.02 0.70 1.16 -11.41%

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