[PANTECH] YoY Cumulative Quarter Result on 31-May-2015 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -78.86%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 178,385 151,496 123,943 138,635 130,678 162,263 145,230 3.48%
PBT 18,663 17,042 10,325 13,529 18,097 18,522 17,911 0.68%
Tax -4,540 -3,782 -2,309 -4,405 -4,514 -4,760 -5,452 -3.00%
NP 14,123 13,260 8,016 9,124 13,583 13,762 12,459 2.11%
-
NP to SH 14,123 13,963 8,089 9,124 13,584 13,763 12,461 2.10%
-
Tax Rate 24.33% 22.19% 22.36% 32.56% 24.94% 25.70% 30.44% -
Total Cost 164,262 138,236 115,927 129,511 117,095 148,501 132,771 3.60%
-
Net Worth 564,721 539,311 514,754 468,205 443,327 392,500 350,887 8.25%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - 7,387 3,064 3,001 5,683 6,116 4,498 -
Div Payout % - 52.91% 37.88% 32.89% 41.84% 44.44% 36.10% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 564,721 539,311 514,754 468,205 443,327 392,500 350,887 8.25%
NOSH 747,259 738,783 612,803 600,263 568,368 509,740 449,855 8.82%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 7.92% 8.75% 6.47% 6.58% 10.39% 8.48% 8.58% -
ROE 2.50% 2.59% 1.57% 1.95% 3.06% 3.51% 3.55% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 24.01 20.51 20.23 23.10 22.99 31.83 32.28 -4.81%
EPS 1.90 1.89 1.32 1.52 2.39 2.70 2.77 -6.08%
DPS 0.00 1.00 0.50 0.50 1.00 1.20 1.00 -
NAPS 0.76 0.73 0.84 0.78 0.78 0.77 0.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 600,263
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 20.93 17.77 14.54 16.27 15.33 19.04 17.04 3.48%
EPS 1.66 1.64 0.95 1.07 1.59 1.61 1.46 2.16%
DPS 0.00 0.87 0.36 0.35 0.67 0.72 0.53 -
NAPS 0.6626 0.6328 0.6039 0.5493 0.5201 0.4605 0.4117 8.25%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.605 0.55 0.56 0.695 1.01 0.92 0.53 -
P/RPS 2.52 2.68 2.77 3.01 4.39 2.89 1.64 7.41%
P/EPS 31.83 29.10 42.42 45.72 42.26 34.07 19.13 8.85%
EY 3.14 3.44 2.36 2.19 2.37 2.93 5.23 -8.14%
DY 0.00 1.82 0.89 0.72 0.99 1.30 1.89 -
P/NAPS 0.80 0.75 0.67 0.89 1.29 1.19 0.68 2.74%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 26/07/17 21/07/16 23/07/15 23/07/14 24/07/13 26/07/12 -
Price 0.605 0.635 0.58 0.745 1.12 1.11 0.57 -
P/RPS 2.52 3.10 2.87 3.23 4.87 3.49 1.77 6.06%
P/EPS 31.83 33.60 43.94 49.01 46.86 41.11 20.58 7.53%
EY 3.14 2.98 2.28 2.04 2.13 2.43 4.86 -7.01%
DY 0.00 1.57 0.86 0.67 0.89 1.08 1.75 -
P/NAPS 0.80 0.87 0.69 0.96 1.44 1.44 0.73 1.53%

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