[PANTECH] YoY Quarter Result on 28-Feb-2014 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 11.44%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 152,517 109,239 129,675 128,432 154,798 128,452 72,907 13.07%
PBT 14,259 11,157 10,815 18,446 18,793 13,729 6,226 14.79%
Tax -5,011 -3,861 -3,721 -4,969 -5,110 -3,051 -1,123 28.27%
NP 9,248 7,296 7,094 13,477 13,683 10,678 5,103 10.40%
-
NP to SH 10,108 7,323 7,094 13,477 13,683 10,680 5,110 12.02%
-
Tax Rate 35.14% 34.61% 34.41% 26.94% 27.19% 22.22% 18.04% -
Total Cost 143,269 101,943 122,581 114,955 141,115 117,774 67,804 13.26%
-
Net Worth 522,986 505,279 457,461 409,085 353,798 337,974 314,311 8.84%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 3,683 3,043 6,803 5,454 5,737 5,858 5,388 -6.13%
Div Payout % 36.44% 41.57% 95.90% 40.47% 41.93% 54.85% 105.44% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 522,986 505,279 457,461 409,085 353,798 337,974 314,311 8.84%
NOSH 736,601 608,770 586,488 545,447 478,106 450,632 449,016 8.59%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 6.06% 6.68% 5.47% 10.49% 8.84% 8.31% 7.00% -
ROE 1.93% 1.45% 1.55% 3.29% 3.87% 3.16% 1.63% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 20.71 17.94 22.11 23.55 32.38 28.50 16.24 4.13%
EPS 1.37 1.00 1.21 2.47 2.86 2.37 1.14 3.10%
DPS 0.50 0.50 1.16 1.00 1.20 1.30 1.20 -13.56%
NAPS 0.71 0.83 0.78 0.75 0.74 0.75 0.70 0.23%
Adjusted Per Share Value based on latest NOSH - 545,447
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 17.84 12.78 15.17 15.02 18.11 15.03 8.53 13.07%
EPS 1.18 0.86 0.83 1.58 1.60 1.25 0.60 11.92%
DPS 0.43 0.36 0.80 0.64 0.67 0.69 0.63 -6.16%
NAPS 0.6118 0.591 0.5351 0.4785 0.4138 0.3953 0.3677 8.84%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.47 0.59 0.77 0.905 0.72 0.51 0.62 -
P/RPS 2.27 3.29 3.48 3.84 2.22 1.79 3.82 -8.30%
P/EPS 34.25 49.05 63.66 36.63 25.16 21.52 54.48 -7.43%
EY 2.92 2.04 1.57 2.73 3.97 4.65 1.84 7.99%
DY 1.06 0.85 1.51 1.10 1.67 2.55 1.94 -9.57%
P/NAPS 0.66 0.71 0.99 1.21 0.97 0.68 0.89 -4.85%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 25/04/17 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 -
Price 0.61 0.575 0.755 1.00 0.745 0.52 0.63 -
P/RPS 2.95 3.20 3.41 4.25 2.30 1.82 3.88 -4.46%
P/EPS 44.45 47.80 62.42 40.47 26.03 21.94 55.36 -3.58%
EY 2.25 2.09 1.60 2.47 3.84 4.56 1.81 3.68%
DY 0.82 0.87 1.54 1.00 1.61 2.50 1.90 -13.05%
P/NAPS 0.86 0.69 0.97 1.33 1.01 0.69 0.90 -0.75%

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