[PANTECH] YoY 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- 6.4%

YoY- 22.19%

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
Quarter Result
Revenue	140,158	156,621	99,080	144,010	124,049	131,089	171,520	-3.30%
YoY %	-10.51%	58.08%	-31.20%	16.09%	-5.37%	-23.57%	-	-
Horiz. %	81.72%	91.31%	57.77%	83.96%	72.32%	76.43%	100.00%	-
PBT	14,018	12,432	7,930	14,616	11,572	16,339	20,878	-6.42%
YoY %	12.76%	56.77%	-45.74%	26.30%	-29.18%	-21.74%	-	-
Horiz. %	67.14%	59.55%	37.98%	70.01%	55.43%	78.26%	100.00%	-
Tax	-2,829	-2,384	-1,818	-3,520	-2,491	-4,246	-5,265	-9.83%
YoY %	-18.67%	-31.13%	48.35%	-41.31%	41.33%	19.35%	-	-
Horiz. %	53.73%	45.28%	34.53%	66.86%	47.31%	80.65%	100.00%	-
NP	11,189	10,048	6,112	11,096	9,081	12,093	15,613	-5.39%
YoY %	11.36%	64.40%	-44.92%	22.19%	-24.91%	-22.55%	-	-
Horiz. %	71.66%	64.36%	39.15%	71.07%	58.16%	77.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,189	10,052	6,385	11,096	9,081	12,093	15,613	-5.39%
YoY %	11.31%	57.43%	-42.46%	22.19%	-24.91%	-22.55%	-	-
Horiz. %	71.66%	64.38%	40.90%	71.07%	58.16%	77.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.18%	19.18%	22.93%	24.08%	21.53%	25.99%	25.22%	-
YoY %	5.21%	-16.35%	-4.78%	11.84%	-17.16%	3.05%	-	-
Horiz. %	80.02%	76.05%	90.92%	95.48%	85.37%	103.05%	100.00%	-
Total Cost	128,969	146,573	92,968	132,914	114,968	118,996	155,907	-3.11%
YoY %	-12.01%	57.66%	-30.05%	15.61%	-3.38%	-23.68%	-	-
Horiz. %	82.72%	94.01%	59.63%	85.25%	73.74%	76.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,561	573,840	509,572	499,929	448,228	399,500	346,955	8.89%
YoY %	0.82%	12.61%	1.93%	11.53%	12.20%	15.14%	-	-
Horiz. %	166.75%	165.39%	146.87%	144.09%	129.19%	115.14%	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	3,782	3,930	1,841	3,048	3,492	5,398	5,626	-6.40%
YoY %	-3.77%	113.47%	-39.60%	-12.71%	-35.31%	-4.05%	-	-
Horiz. %	67.22%	69.85%	32.72%	54.18%	62.07%	95.95%	100.00%	-
Div Payout %	33.81%	39.10%	28.85%	27.47%	38.46%	44.64%	36.04%	-
YoY %	-13.53%	35.53%	5.02%	-28.58%	-13.84%	23.86%	-	-
Horiz. %	93.81%	108.49%	80.05%	76.22%	106.71%	123.86%	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	499,929	448,228	399,500	346,955	8.89%
YoY %	0.82%	12.61%	1.93%	11.53%	12.20%	15.14%	-	-
Horiz. %	166.75%	165.39%	146.87%	144.09%	129.19%	115.14%	100.00%	-
NOSH	747,857	740,600	616,329	609,670	582,115	539,866	468,858	8.08%
YoY %	0.98%	20.16%	1.09%	4.73%	7.83%	15.14%	-	-
Horiz. %	159.51%	157.96%	131.45%	130.03%	124.16%	115.14%	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	7.98%	6.42%	6.17%	7.71%	7.32%	9.23%	9.10%	-
YoY %	24.30%	4.05%	-19.97%	5.33%	-20.69%	1.43%	-	-
Horiz. %	87.69%	70.55%	67.80%	84.73%	80.44%	101.43%	100.00%	-
ROE	1.93%	1.75%	1.25%	2.22%	2.03%	3.03%	4.50%	-
YoY %	10.29%	40.00%	-43.69%	9.36%	-33.00%	-32.67%	-	-
Horiz. %	42.89%	38.89%	27.78%	49.33%	45.11%	67.33%	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	18.90	19.92	16.14	23.62	21.31	24.28	36.58	-10.41%
YoY %	-5.12%	23.42%	-31.67%	10.84%	-12.23%	-33.62%	-	-
Horiz. %	51.67%	54.46%	44.12%	64.57%	58.26%	66.38%	100.00%	-
EPS	1.51	1.36	1.04	1.82	1.56	2.24	3.33	-12.34%
YoY %	11.03%	30.77%	-42.86%	16.67%	-30.36%	-32.73%	-	-
Horiz. %	45.35%	40.84%	31.23%	54.65%	46.85%	67.27%	100.00%	-
DPS	0.51	0.50	0.30	0.50	0.60	1.00	1.20	-13.28%
YoY %	2.00%	66.67%	-40.00%	-16.67%	-40.00%	-16.67%	-	-
Horiz. %	42.50%	41.67%	25.00%	41.67%	50.00%	83.33%	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	16.45	18.38	11.63	16.90	14.55	15.38	20.12	-3.29%
YoY %	-10.50%	58.04%	-31.18%	16.15%	-5.40%	-23.56%	-	-
Horiz. %	81.76%	91.35%	57.80%	84.00%	72.32%	76.44%	100.00%	-
EPS	1.31	1.18	0.75	1.30	1.07	1.42	1.83	-5.41%
YoY %	11.02%	57.33%	-42.31%	21.50%	-24.65%	-22.40%	-	-
Horiz. %	71.58%	64.48%	40.98%	71.04%	58.47%	77.60%	100.00%	-
DPS	0.44	0.46	0.22	0.36	0.41	0.63	0.66	-6.53%
YoY %	-4.35%	109.09%	-38.89%	-12.20%	-34.92%	-4.55%	-	-
Horiz. %	66.67%	69.70%	33.33%	54.55%	62.12%	95.45%	100.00%	-
NAPS	0.6788	0.6733	0.5979	0.5866	0.5259	0.4687	0.4071	8.89%
YoY %	0.82%	12.61%	1.93%	11.54%	12.20%	15.13%	-	-
Horiz. %	166.74%	165.39%	146.87%	144.09%	129.18%	115.13%	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	2.36	3.19	3.25	2.71	4.18	4.08	1.91	3.58%
YoY %	-26.02%	-1.85%	19.93%	-35.17%	2.45%	113.61%	-	-
Horiz. %	123.56%	167.02%	170.16%	141.88%	218.85%	213.61%	100.00%	-
P/EPS	29.50	49.66	50.48	35.16	57.05	44.20	21.02	5.80%
YoY %	-40.60%	-1.62%	43.57%	-38.37%	29.07%	110.28%	-	-
Horiz. %	140.34%	236.25%	240.15%	167.27%	271.41%	210.28%	100.00%	-
EY	3.39	2.01	1.98	2.84	1.75	2.26	4.76	-5.49%
YoY %	68.66%	1.52%	-30.28%	62.29%	-22.57%	-52.52%	-	-
Horiz. %	71.22%	42.23%	41.60%	59.66%	36.76%	47.48%	100.00%	-
DY	1.15	0.79	0.57	0.78	0.67	1.01	1.71	-6.39%
YoY %	45.57%	38.60%	-26.92%	16.42%	-33.66%	-40.94%	-	-
Horiz. %	67.25%	46.20%	33.33%	45.61%	39.18%	59.06%	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	2.38	3.19	2.88	2.33	3.61	4.02	2.06	2.43%
YoY %	-25.39%	10.76%	23.61%	-35.46%	-10.20%	95.15%	-	-
Horiz. %	115.53%	154.85%	139.81%	113.11%	175.24%	195.15%	100.00%	-
P/EPS	29.83	49.66	44.71	30.22	49.36	43.53	22.67	4.67%
YoY %	-39.93%	11.07%	47.95%	-38.78%	13.39%	92.02%	-	-
Horiz. %	131.58%	219.06%	197.22%	133.30%	217.73%	192.02%	100.00%	-
EY	3.35	2.01	2.24	3.31	2.03	2.30	4.41	-4.47%
YoY %	66.67%	-10.27%	-32.33%	63.05%	-11.74%	-47.85%	-	-
Horiz. %	75.96%	45.58%	50.79%	75.06%	46.03%	52.15%	100.00%	-
DY	1.13	0.79	0.65	0.91	0.78	1.03	1.59	-5.53%
YoY %	43.04%	21.54%	-28.57%	16.67%	-24.27%	-35.22%	-	-
Horiz. %	71.07%	49.69%	40.88%	57.23%	49.06%	64.78%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-04-29 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 16:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-29 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

480

MYEG

MY E.G. SERVICES BHD

366

YTL

YTL CORPORATION BHD

327

PTRANS

PERAK TRANSIT BERHAD

323

MPI

MALAYSIAN PACIFIC INDUSTRIES

315

HLIND

HONG LEONG INDUSTRIES BHD

298

CAPITALA

CAPITAL A BERHAD

251

TOPGLOV

TOP GLOVE CORPORATION BHD

210

GENM

GENTING MALAYSIA BERHAD

198

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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