[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2014 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- 98.59%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 308,595 227,752 260,044 272,048 316,089 309,345 195,927 7.85%
PBT 31,495 16,906 27,303 36,315 40,443 40,582 19,019 8.76%
Tax -7,223 -3,858 -7,751 -9,338 -11,376 -13,817 -5,539 4.51%
NP 24,272 13,048 19,552 26,977 29,067 26,765 13,480 10.28%
-
NP to SH 25,715 13,225 19,552 26,977 29,068 26,769 13,485 11.34%
-
Tax Rate 22.93% 22.82% 28.39% 25.71% 28.13% 34.05% 29.12% -
Total Cost 284,323 214,704 240,492 245,071 287,022 282,580 182,447 7.66%
-
Net Worth 539,423 502,060 478,206 441,963 384,413 328,902 324,722 8.81%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 11,084 6,122 6,658 11,479 12,638 10,049 4,510 16.15%
Div Payout % 43.10% 46.30% 34.06% 42.55% 43.48% 37.54% 33.44% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 539,423 502,060 478,206 441,963 384,413 328,902 324,722 8.81%
NOSH 738,936 612,268 605,325 573,978 526,594 456,808 451,003 8.56%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.87% 5.73% 7.52% 9.92% 9.20% 8.65% 6.88% -
ROE 4.77% 2.63% 4.09% 6.10% 7.56% 8.14% 4.15% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 41.76 37.20 42.96 47.40 60.03 67.72 43.44 -0.65%
EPS 3.48 2.16 3.23 4.70 5.52 5.86 2.99 2.55%
DPS 1.50 1.00 1.10 2.00 2.40 2.20 1.00 6.98%
NAPS 0.73 0.82 0.79 0.77 0.73 0.72 0.72 0.22%
Adjusted Per Share Value based on latest NOSH - 574,849
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 36.20 26.72 30.51 31.92 37.08 36.29 22.99 7.85%
EPS 3.02 1.55 2.29 3.16 3.41 3.14 1.58 11.39%
DPS 1.30 0.72 0.78 1.35 1.48 1.18 0.53 16.11%
NAPS 0.6329 0.589 0.561 0.5185 0.451 0.3859 0.381 8.81%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.63 0.55 0.515 1.01 0.945 0.68 0.51 -
P/RPS 1.51 1.48 1.20 2.13 1.57 1.00 1.17 4.33%
P/EPS 18.10 25.46 15.94 21.49 17.12 11.60 17.06 0.99%
EY 5.52 3.93 6.27 4.65 5.84 8.62 5.86 -0.99%
DY 2.38 1.82 2.14 1.98 2.54 3.24 1.96 3.28%
P/NAPS 0.86 0.67 0.65 1.31 1.29 0.94 0.71 3.24%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 24/10/17 18/10/16 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 -
Price 0.71 0.58 0.625 0.97 1.03 0.68 0.47 -
P/RPS 1.70 1.56 1.45 2.05 1.72 1.00 1.08 7.84%
P/EPS 20.40 26.85 19.35 20.64 18.66 11.60 15.72 4.43%
EY 4.90 3.72 5.17 4.85 5.36 8.62 6.36 -4.24%
DY 2.11 1.72 1.76 2.06 2.33 3.24 2.13 -0.15%
P/NAPS 0.97 0.71 0.79 1.26 1.41 0.94 0.65 6.89%

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