[PANTECH] YoY Quarter Result on 31-May-2013 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 0.58%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 123,943 138,635 130,678 162,263 145,230 95,345 90,306 5.41%
PBT 10,325 13,529 18,097 18,522 17,911 9,216 11,192 -1.33%
Tax -2,309 -4,405 -4,514 -4,760 -5,452 -2,972 -2,790 -3.10%
NP 8,016 9,124 13,583 13,762 12,459 6,244 8,402 -0.78%
-
NP to SH 8,089 9,124 13,584 13,763 12,461 6,246 8,405 -0.63%
-
Tax Rate 22.36% 32.56% 24.94% 25.70% 30.44% 32.25% 24.93% -
Total Cost 115,927 129,511 117,095 148,501 132,771 89,101 81,904 5.95%
-
Net Worth 514,754 468,205 443,327 392,500 350,887 325,878 0 -
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 3,064 3,001 5,683 6,116 4,498 - - -
Div Payout % 37.88% 32.89% 41.84% 44.44% 36.10% - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 514,754 468,205 443,327 392,500 350,887 325,878 0 -
NOSH 612,803 600,263 568,368 509,740 449,855 452,608 374,374 8.55%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 6.47% 6.58% 10.39% 8.48% 8.58% 6.55% 9.30% -
ROE 1.57% 1.95% 3.06% 3.51% 3.55% 1.92% 0.00% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 20.23 23.10 22.99 31.83 32.28 21.07 24.12 -2.88%
EPS 1.32 1.52 2.39 2.70 2.77 1.38 1.87 -5.63%
DPS 0.50 0.50 1.00 1.20 1.00 0.00 0.00 -
NAPS 0.84 0.78 0.78 0.77 0.78 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 509,740
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 14.50 16.22 15.29 18.98 16.99 11.15 10.56 5.42%
EPS 0.95 1.07 1.59 1.61 1.46 0.73 0.98 -0.51%
DPS 0.36 0.35 0.66 0.72 0.53 0.00 0.00 -
NAPS 0.6021 0.5477 0.5186 0.4591 0.4104 0.3812 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.56 0.695 1.01 0.92 0.53 0.62 0.69 -
P/RPS 2.77 3.01 4.39 2.89 1.64 2.94 2.86 -0.53%
P/EPS 42.42 45.72 42.26 34.07 19.13 44.93 30.73 5.51%
EY 2.36 2.19 2.37 2.93 5.23 2.23 3.25 -5.18%
DY 0.89 0.72 0.99 1.30 1.89 0.00 0.00 -
P/NAPS 0.67 0.89 1.29 1.19 0.68 0.86 0.00 -
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 21/07/16 23/07/15 23/07/14 24/07/13 26/07/12 28/07/11 29/07/10 -
Price 0.58 0.745 1.12 1.11 0.57 0.60 0.74 -
P/RPS 2.87 3.23 4.87 3.49 1.77 2.85 3.07 -1.11%
P/EPS 43.94 49.01 46.86 41.11 20.58 43.48 32.96 4.90%
EY 2.28 2.04 2.13 2.43 4.86 2.30 3.03 -4.62%
DY 0.86 0.67 0.89 1.08 1.75 0.00 0.00 -
P/NAPS 0.69 0.96 1.44 1.44 0.73 0.83 0.00 -

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
Post a Comment