[PANTECH] YoY Quarter Result on 30-Nov-2017 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -14.46%
YoY- 57.43%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 133,040 165,513 140,158 156,621 99,080 144,010 124,049 1.17%
PBT 10,733 12,863 14,018 12,432 7,930 14,616 11,572 -1.24%
Tax -1,986 -2,595 -2,829 -2,384 -1,818 -3,520 -2,491 -3.70%
NP 8,747 10,268 11,189 10,048 6,112 11,096 9,081 -0.62%
-
NP to SH 8,747 10,268 11,189 10,052 6,385 11,096 9,081 -0.62%
-
Tax Rate 18.50% 20.17% 20.18% 19.18% 22.93% 24.08% 21.53% -
Total Cost 124,293 155,245 128,969 146,573 92,968 132,914 114,968 1.30%
-
Net Worth 655,716 607,069 578,561 573,840 509,572 499,929 448,228 6.53%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 3,725 3,747 3,782 3,930 1,841 3,048 3,492 1.08%
Div Payout % 42.59% 36.50% 33.81% 39.10% 28.85% 27.47% 38.46% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 655,716 607,069 578,561 573,840 509,572 499,929 448,228 6.53%
NOSH 751,006 750,671 747,857 740,600 616,329 609,670 582,115 4.33%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 6.57% 6.20% 7.98% 6.42% 6.17% 7.71% 7.32% -
ROE 1.33% 1.69% 1.93% 1.75% 1.25% 2.22% 2.03% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 17.85 22.08 18.90 19.92 16.14 23.62 21.31 -2.90%
EPS 1.17 1.37 1.51 1.36 1.04 1.82 1.56 -4.67%
DPS 0.50 0.50 0.51 0.50 0.30 0.50 0.60 -2.99%
NAPS 0.88 0.81 0.78 0.73 0.83 0.82 0.77 2.24%
Adjusted Per Share Value based on latest NOSH - 740,600
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 15.56 19.36 16.39 18.32 11.59 16.85 14.51 1.17%
EPS 1.02 1.20 1.31 1.18 0.75 1.30 1.06 -0.63%
DPS 0.44 0.44 0.44 0.46 0.22 0.36 0.41 1.18%
NAPS 0.767 0.7101 0.6768 0.6712 0.5961 0.5848 0.5243 6.53%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.39 0.48 0.445 0.635 0.525 0.64 0.89 -
P/RPS 2.18 2.17 2.36 3.19 3.25 2.71 4.18 -10.27%
P/EPS 33.22 35.04 29.50 49.66 50.48 35.16 57.05 -8.61%
EY 3.01 2.85 3.39 2.01 1.98 2.84 1.75 9.45%
DY 1.28 1.04 1.15 0.79 0.57 0.78 0.67 11.38%
P/NAPS 0.44 0.59 0.57 0.87 0.63 0.78 1.16 -14.90%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 21/01/21 15/01/20 17/01/19 26/01/18 12/01/17 20/01/16 22/01/15 -
Price 0.465 0.495 0.45 0.635 0.465 0.55 0.77 -
P/RPS 2.60 2.24 2.38 3.19 2.88 2.33 3.61 -5.31%
P/EPS 39.61 36.13 29.83 49.66 44.71 30.22 49.36 -3.59%
EY 2.52 2.77 3.35 2.01 2.24 3.31 2.03 3.66%
DY 1.08 1.01 1.13 0.79 0.65 0.91 0.78 5.56%
P/NAPS 0.53 0.61 0.58 0.87 0.56 0.67 1.00 -10.03%

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