[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2015 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

20-Jan-2016

Admission Sponsor

Sponsor

Financial Year

29-Feb-2016

Quarter

30-Nov-2015 [#3]

Profit Trend

QoQ- 56.75%

YoY- -15.0%

Quarter Report

Pantech 3Q_29Feb2016.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Cumulative Result
Revenue	466,604	465,216	326,832	404,054	396,097	447,178	480,865	-0.50%
YoY %	0.30%	42.34%	-19.11%	2.01%	-11.42%	-7.01%	-	-
Horiz. %	97.03%	96.75%	67.97%	84.03%	82.37%	92.99%	100.00%	-
PBT	47,601	43,926	24,836	41,919	47,887	56,781	61,461	-4.16%
YoY %	8.37%	76.86%	-40.75%	-12.46%	-15.66%	-7.61%	-	-
Horiz. %	77.45%	71.47%	40.41%	68.20%	77.91%	92.39%	100.00%	-
Tax	-11,423	-9,607	-5,676	-11,271	-11,829	-15,621	-19,082	-8.19%
YoY %	-18.90%	-69.26%	49.64%	4.72%	24.28%	18.14%	-	-
Horiz. %	59.86%	50.35%	29.75%	59.07%	61.99%	81.86%	100.00%	-
NP	36,178	34,319	19,160	30,648	36,058	41,160	42,379	-2.60%
YoY %	5.42%	79.12%	-37.48%	-15.00%	-12.40%	-2.88%	-	-
Horiz. %	85.37%	80.98%	45.21%	72.32%	85.08%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,178	35,766	19,610	30,648	36,058	41,161	42,383	-2.60%
YoY %	1.15%	82.39%	-36.02%	-15.00%	-12.40%	-2.88%	-	-
Horiz. %	85.36%	84.39%	46.27%	72.31%	85.08%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	21.87%	22.85%	26.89%	24.70%	27.51%	31.05%	-
YoY %	9.74%	-4.29%	-15.02%	8.87%	-10.21%	-11.40%	-	-
Horiz. %	77.29%	70.43%	73.59%	86.60%	79.55%	88.60%	100.00%	-
Total Cost	430,426	430,897	307,672	373,406	360,039	406,018	438,486	-0.30%
YoY %	-0.11%	40.05%	-17.60%	3.71%	-11.32%	-7.40%	-	-
Horiz. %	98.16%	98.27%	70.17%	85.16%	82.11%	92.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,561	573,840	509,572	498,638	447,817	398,679	347,324	8.87%
YoY %	0.82%	12.61%	2.19%	11.35%	12.33%	14.79%	-	-
Horiz. %	166.58%	165.22%	146.71%	143.57%	128.93%	114.79%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Dividend
Div	7,491	15,721	7,981	9,729	15,121	18,317	15,958	-11.83%
YoY %	-52.35%	96.98%	-17.97%	-35.66%	-17.45%	14.78%	-	-
Horiz. %	46.94%	98.51%	50.01%	60.97%	94.75%	114.78%	100.00%	-
Div Payout %	20.71%	43.96%	40.70%	31.75%	41.94%	44.50%	37.65%	-
YoY %	-52.89%	8.01%	28.19%	-24.30%	-5.75%	18.19%	-	-
Horiz. %	55.01%	116.76%	108.10%	84.33%	111.39%	118.19%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Equity
Net Worth	578,561	573,840	509,572	498,638	447,817	398,679	347,324	8.87%
YoY %	0.82%	12.61%	2.19%	11.35%	12.33%	14.79%	-	-
Horiz. %	166.58%	165.22%	146.71%	143.57%	128.93%	114.79%	100.00%	-
NOSH	747,857	740,600	616,329	608,095	581,580	538,756	469,357	8.06%
YoY %	0.98%	20.16%	1.35%	4.56%	7.95%	14.79%	-	-
Horiz. %	159.34%	157.79%	131.31%	129.56%	123.91%	114.79%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Ratio Analysis
NP Margin	7.75%	7.38%	5.86%	7.59%	9.10%	9.20%	8.81%	-
YoY %	5.01%	25.94%	-22.79%	-16.59%	-1.09%	4.43%	-	-
Horiz. %	87.97%	83.77%	66.52%	86.15%	103.29%	104.43%	100.00%	-
ROE	6.25%	6.23%	3.85%	6.15%	8.05%	10.32%	12.20%	-
YoY %	0.32%	61.82%	-37.40%	-23.60%	-22.00%	-15.41%	-	-
Horiz. %	51.23%	51.07%	31.56%	50.41%	65.98%	84.59%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Per Share
RPS	62.91	59.18	53.23	66.45	68.11	83.00	102.45	-7.80%
YoY %	6.30%	11.18%	-19.89%	-2.44%	-17.94%	-18.98%	-	-
Horiz. %	61.41%	57.76%	51.96%	64.86%	66.48%	81.02%	100.00%	-
EPS	4.88	4.83	3.20	5.04	6.20	7.64	9.03	-9.74%
YoY %	1.04%	50.94%	-36.51%	-18.71%	-18.85%	-15.39%	-	-
Horiz. %	54.04%	53.49%	35.44%	55.81%	68.66%	84.61%	100.00%	-
DPS	1.01	2.00	1.30	1.60	2.60	3.40	3.40	-18.30%
YoY %	-49.50%	53.85%	-18.75%	-38.46%	-23.53%	0.00%	-	-
Horiz. %	29.71%	58.82%	38.24%	47.06%	76.47%	100.00%	100.00%	-
NAPS	0.78	0.73	0.83	0.82	0.77	0.74	0.74	0.88%
YoY %	6.85%	-12.05%	1.22%	6.49%	4.05%	0.00%	-	-
Horiz. %	105.41%	98.65%	112.16%	110.81%	104.05%	100.00%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Adjusted Per Share Value based on latest NOSH - 609,670
RPS	54.74	54.58	38.35	47.41	46.47	52.47	56.42	-0.50%
YoY %	0.29%	42.32%	-19.11%	2.02%	-11.44%	-7.00%	-	-
Horiz. %	97.02%	96.74%	67.97%	84.03%	82.36%	93.00%	100.00%	-
EPS	4.24	4.20	2.30	3.60	4.23	4.83	4.97	-2.61%
YoY %	0.95%	82.61%	-36.11%	-14.89%	-12.42%	-2.82%	-	-
Horiz. %	85.31%	84.51%	46.28%	72.43%	85.11%	97.18%	100.00%	-
DPS	0.88	1.84	0.94	1.14	1.77	2.15	1.87	-11.80%
YoY %	-52.17%	95.74%	-17.54%	-35.59%	-17.67%	14.97%	-	-
Horiz. %	47.06%	98.40%	50.27%	60.96%	94.65%	114.97%	100.00%	-
NAPS	0.6788	0.6733	0.5979	0.585	0.5254	0.4678	0.4075	8.87%
YoY %	0.82%	12.61%	2.21%	11.34%	12.31%	14.80%	-	-
Horiz. %	166.58%	165.23%	146.72%	143.56%	128.93%	114.80%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	-
Price	0.445	0.635	0.525	0.64	0.89	0.99	0.70	-
P/RPS	0.71	1.07	0.99	0.96	1.31	1.19	0.68	0.72%
YoY %	-33.64%	8.08%	3.12%	-26.72%	10.08%	75.00%	-	-
Horiz. %	104.41%	157.35%	145.59%	141.18%	192.65%	175.00%	100.00%	-
P/EPS	9.12	13.96	16.44	12.70	14.35	12.96	7.75	2.74%
YoY %	-34.67%	-15.09%	29.45%	-11.50%	10.73%	67.23%	-	-
Horiz. %	117.68%	180.13%	212.13%	163.87%	185.16%	167.23%	100.00%	-
EY	10.96	7.17	6.08	7.88	6.97	7.72	12.90	-2.67%
YoY %	52.86%	17.93%	-22.84%	13.06%	-9.72%	-40.16%	-	-
Horiz. %	84.96%	55.58%	47.13%	61.09%	54.03%	59.84%	100.00%	-
DY	2.27	3.15	2.48	2.50	2.92	3.43	4.86	-11.91%
YoY %	-27.94%	27.02%	-0.80%	-14.38%	-14.87%	-29.42%	-	-
Horiz. %	46.71%	64.81%	51.03%	51.44%	60.08%	70.58%	100.00%	-
P/NAPS	0.57	0.87	0.63	0.78	1.16	1.34	0.95	-8.15%
YoY %	-34.48%	38.10%	-19.23%	-32.76%	-13.43%	41.05%	-	-
Horiz. %	60.00%	91.58%	66.32%	82.11%	122.11%	141.05%	100.00%	-

	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	CAGR
Price Multiplier on Announcement Date
Date	17/01/19	26/01/18	12/01/17	20/01/16	22/01/15	22/01/14	22/01/13	-
Price	0.45	0.635	0.465	0.55	0.77	0.975	0.755	-
P/RPS	0.72	1.07	0.87	0.83	1.13	1.17	0.74	-0.45%
YoY %	-32.71%	22.99%	4.82%	-26.55%	-3.42%	58.11%	-	-
Horiz. %	97.30%	144.59%	117.57%	112.16%	152.70%	158.11%	100.00%	-
P/EPS	9.23	13.96	14.56	10.91	12.42	12.76	8.36	1.66%
YoY %	-33.88%	-4.12%	33.46%	-12.16%	-2.66%	52.63%	-	-
Horiz. %	110.41%	166.99%	174.16%	130.50%	148.56%	152.63%	100.00%	-
EY	10.84	7.17	6.87	9.16	8.05	7.84	11.96	-1.62%
YoY %	51.19%	4.37%	-25.00%	13.79%	2.68%	-34.45%	-	-
Horiz. %	90.64%	59.95%	57.44%	76.59%	67.31%	65.55%	100.00%	-
DY	2.24	3.15	2.80	2.91	3.38	3.49	4.50	-10.97%
YoY %	-28.89%	12.50%	-3.78%	-13.91%	-3.15%	-22.44%	-	-
Horiz. %	49.78%	70.00%	62.22%	64.67%	75.11%	77.56%	100.00%	-
P/NAPS	0.58	0.87	0.56	0.67	1.00	1.32	1.02	-8.97%
YoY %	-33.33%	55.36%	-16.42%	-33.00%	-24.24%	29.41%	-	-
Horiz. %	56.86%	85.29%	54.90%	65.69%	98.04%	129.41%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

5 Mins

SELL

2024-05-16 16:35:00

EMA 5

5 Mins

BUY

2024-05-16 15:30:00

ADX

30 Mins

SELL

2024-05-16 14:30:00

EMA 5

30 Mins

SELL

2024-05-16 12:30:00

EMA 5

30 Mins

SELL

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

769

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

458

HLIND

HONG LEONG INDUSTRIES BHD

456

YTLPOWR

YTL POWER INTERNATIONAL BHD

431

PTRANS

PERAK TRANSIT BERHAD

429

MYEG

MY E.G. SERVICES BHD

412

MBSB

MALAYSIA BUILDING SOCIETY BHD

395

GENTING

GENTING BHD

315

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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