[PANTECH] YoY TTM Result on 30-Nov-2013 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

22-Jan-2014

Admission Sponsor

Sponsor

Financial Year

28-Feb-2014

Quarter

30-Nov-2013 [#3]

Profit Trend

QoQ- -6.03%

YoY- 3.89%

Quarter Report

Pantech3Q_28Feb14.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	436,071	533,729	524,529	601,976	606,888	381,486	328,938	4.80%
YoY %	-18.30%	1.75%	-12.87%	-0.81%	59.09%	15.98%	-	-
Horiz. %	132.57%	162.26%	159.46%	183.01%	184.50%	115.98%	100.00%	-
PBT	35,993	52,734	66,333	75,571	75,227	39,654	41,895	-2.49%
YoY %	-31.75%	-20.50%	-12.22%	0.46%	89.71%	-5.35%	-	-
Horiz. %	85.91%	125.87%	158.33%	180.38%	179.56%	94.65%	100.00%	-
Tax	-9,537	-14,991	-16,798	-20,731	-22,446	-10,734	-7,210	4.76%
YoY %	36.38%	10.76%	18.97%	7.64%	-109.11%	-48.88%	-	-
Horiz. %	132.27%	207.92%	232.98%	287.53%	311.32%	148.88%	100.00%	-
NP	26,456	37,743	49,535	54,840	52,781	28,920	34,685	-4.40%
YoY %	-29.90%	-23.81%	-9.67%	3.90%	82.51%	-16.62%	-	-
Horiz. %	76.28%	108.82%	142.81%	158.11%	152.17%	83.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,933	37,743	49,536	54,841	52,787	28,934	34,692	-4.12%
YoY %	-28.64%	-23.81%	-9.67%	3.89%	82.44%	-16.60%	-	-
Horiz. %	77.63%	108.79%	142.79%	158.08%	152.16%	83.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	28.43%	25.32%	27.43%	29.84%	27.07%	17.21%	-
YoY %	-6.79%	12.28%	-7.69%	-8.08%	10.23%	57.29%	-	-
Horiz. %	153.98%	165.19%	147.12%	159.38%	173.39%	157.29%	100.00%	-
Total Cost	409,615	495,986	474,994	547,136	554,107	352,566	294,253	5.66%
YoY %	-17.41%	4.42%	-13.19%	-1.26%	57.16%	19.82%	-	-
Horiz. %	139.21%	168.56%	161.42%	185.94%	188.31%	119.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	499,929	448,228	399,500	346,955	334,195	251,310	-
YoY %	0.00%	11.53%	12.20%	15.14%	3.82%	32.98%	-	-
Horiz. %	0.00%	198.93%	178.36%	158.97%	138.06%	132.98%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	11,006	16,490	20,379	23,562	21,468	15,330	12,806	-2.49%
YoY %	-33.26%	-19.08%	-13.51%	9.75%	40.04%	19.71%	-	-
Horiz. %	85.94%	128.77%	159.14%	183.99%	167.64%	119.71%	100.00%	-
Div Payout %	40.87%	43.69%	41.14%	42.97%	40.67%	52.98%	36.92%	-
YoY %	-6.45%	6.20%	-4.26%	5.66%	-23.24%	43.50%	-	-
Horiz. %	110.70%	118.34%	111.43%	116.39%	110.16%	143.50%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	0	499,929	448,228	399,500	346,955	334,195	251,310	-
YoY %	0.00%	11.53%	12.20%	15.14%	3.82%	32.98%	-	-
Horiz. %	0.00%	198.93%	178.36%	158.97%	138.06%	132.98%	100.00%	-
NOSH	613,942	609,670	582,115	539,866	468,858	451,615	448,768	5.35%
YoY %	0.70%	4.73%	7.83%	15.14%	3.82%	0.63%	-	-
Horiz. %	136.81%	135.85%	129.71%	120.30%	104.48%	100.63%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	6.07%	7.07%	9.44%	9.11%	8.70%	7.58%	10.54%	-
YoY %	-14.14%	-25.11%	3.62%	4.71%	14.78%	-28.08%	-	-
Horiz. %	57.59%	67.08%	89.56%	86.43%	82.54%	71.92%	100.00%	-
ROE	0.00%	7.55%	11.05%	13.73%	15.21%	8.66%	13.80%	-
YoY %	0.00%	-31.67%	-19.52%	-9.73%	75.64%	-37.25%	-	-
Horiz. %	0.00%	54.71%	80.07%	99.49%	110.22%	62.75%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	71.03	87.54	90.11	111.50	129.44	84.47	73.30	-0.52%
YoY %	-18.86%	-2.85%	-19.18%	-13.86%	53.24%	15.24%	-	-
Horiz. %	96.90%	119.43%	122.93%	152.11%	176.59%	115.24%	100.00%	-
EPS	4.39	6.19	8.51	10.16	11.26	6.41	7.73	-8.99%
YoY %	-29.08%	-27.26%	-16.24%	-9.77%	75.66%	-17.08%	-	-
Horiz. %	56.79%	80.08%	110.09%	131.44%	145.67%	82.92%	100.00%	-
DPS	1.80	2.70	3.50	4.36	4.58	3.40	2.85	-7.36%
YoY %	-33.33%	-22.86%	-19.72%	-4.80%	34.71%	19.30%	-	-
Horiz. %	63.16%	94.74%	122.81%	152.98%	160.70%	119.30%	100.00%	-
NAPS	0.00	0.82	0.77	0.74	0.74	0.74	0.56	-
YoY %	0.00%	6.49%	4.05%	0.00%	0.00%	32.14%	-	-
Horiz. %	0.00%	146.43%	137.50%	132.14%	132.14%	132.14%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 539,866
RPS	51.01	62.43	61.36	70.41	70.99	44.62	38.48	4.80%
YoY %	-18.29%	1.74%	-12.85%	-0.82%	59.10%	15.96%	-	-
Horiz. %	132.56%	162.24%	159.46%	182.98%	184.49%	115.96%	100.00%	-
EPS	3.15	4.41	5.79	6.41	6.17	3.38	4.06	-4.13%
YoY %	-28.57%	-23.83%	-9.67%	3.89%	82.54%	-16.75%	-	-
Horiz. %	77.59%	108.62%	142.61%	157.88%	151.97%	83.25%	100.00%	-
DPS	1.29	1.93	2.38	2.76	2.51	1.79	1.50	-2.48%
YoY %	-33.16%	-18.91%	-13.77%	9.96%	40.22%	19.33%	-	-
Horiz. %	86.00%	128.67%	158.67%	184.00%	167.33%	119.33%	100.00%	-
NAPS	0.00	0.5848	0.5243	0.4673	0.4058	0.3909	0.294	-
YoY %	0.00%	11.54%	12.20%	15.16%	3.81%	32.96%	-	-
Horiz. %	0.00%	198.91%	178.33%	158.95%	138.03%	132.96%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	0.525	0.64	0.89	0.99	0.70	0.46	0.59	-
P/RPS	0.74	0.73	0.99	0.89	0.54	0.54	0.80	-1.28%
YoY %	1.37%	-26.26%	11.24%	64.81%	0.00%	-32.50%	-	-
Horiz. %	92.50%	91.25%	123.75%	111.25%	67.50%	67.50%	100.00%	-
P/EPS	11.97	10.34	10.46	9.75	6.22	7.18	7.63	7.78%
YoY %	15.76%	-1.15%	7.28%	56.75%	-13.37%	-5.90%	-	-
Horiz. %	156.88%	135.52%	137.09%	127.79%	81.52%	94.10%	100.00%	-
EY	8.36	9.67	9.56	10.26	16.08	13.93	13.10	-7.20%
YoY %	-13.55%	1.15%	-6.82%	-36.19%	15.43%	6.34%	-	-
Horiz. %	63.82%	73.82%	72.98%	78.32%	122.75%	106.34%	100.00%	-
DY	3.43	4.23	3.93	4.41	6.54	7.39	4.84	-5.57%
YoY %	-18.91%	7.63%	-10.88%	-32.57%	-11.50%	52.69%	-	-
Horiz. %	70.87%	87.40%	81.20%	91.12%	135.12%	152.69%	100.00%	-
P/NAPS	0.00	0.78	1.16	1.34	0.95	0.62	1.05	-
YoY %	0.00%	-32.76%	-13.43%	41.05%	53.23%	-40.95%	-	-
Horiz. %	0.00%	74.29%	110.48%	127.62%	90.48%	59.05%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	12/01/17	20/01/16	22/01/15	22/01/14	22/01/13	18/01/12	26/01/11	-
Price	0.465	0.55	0.77	0.975	0.755	0.52	0.65	-
P/RPS	0.65	0.63	0.85	0.87	0.58	0.62	0.89	-5.09%
YoY %	3.17%	-25.88%	-2.30%	50.00%	-6.45%	-30.34%	-	-
Horiz. %	73.03%	70.79%	95.51%	97.75%	65.17%	69.66%	100.00%	-
P/EPS	10.60	8.88	9.05	9.60	6.71	8.12	8.41	3.92%
YoY %	19.37%	-1.88%	-5.73%	43.07%	-17.36%	-3.45%	-	-
Horiz. %	126.04%	105.59%	107.61%	114.15%	79.79%	96.55%	100.00%	-
EY	9.43	11.26	11.05	10.42	14.91	12.32	11.89	-3.78%
YoY %	-16.25%	1.90%	6.05%	-30.11%	21.02%	3.62%	-	-
Horiz. %	79.31%	94.70%	92.94%	87.64%	125.40%	103.62%	100.00%	-
DY	3.87	4.92	4.55	4.48	6.06	6.54	4.39	-2.07%
YoY %	-21.34%	8.13%	1.56%	-26.07%	-7.34%	48.97%	-	-
Horiz. %	88.15%	112.07%	103.64%	102.05%	138.04%	148.97%	100.00%	-
P/NAPS	0.00	0.67	1.00	1.32	1.02	0.70	1.16	-
YoY %	0.00%	-33.00%	-24.24%	29.41%	45.71%	-39.66%	-	-
Horiz. %	0.00%	57.76%	86.21%	113.79%	87.93%	60.34%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos