[PANTECH] YoY TTM 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- 8.46%
YoY- 74.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 493,918 601,180 616,070 617,796 436,071 533,729 524,529 -0.99%
PBT 29,919 50,472 61,706 59,768 35,993 52,734 66,333 -12.41%
Tax -8,769 -10,382 -14,325 -15,038 -9,537 -14,991 -16,798 -10.25%
NP 21,150 40,090 47,381 44,730 26,456 37,743 49,535 -13.21%
-
NP to SH 21,150 40,090 47,381 47,036 26,933 37,743 49,536 -13.21%
-
Tax Rate 29.31% 20.57% 23.21% 25.16% 26.50% 28.43% 25.32% -
Total Cost 472,768 561,090 568,689 573,066 409,615 495,986 474,994 -0.07%
-
Net Worth 655,716 607,069 578,561 573,840 0 499,929 448,228 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 12,597 18,646 11,203 18,696 11,006 16,490 20,379 -7.69%
Div Payout % 59.56% 46.51% 23.65% 39.75% 40.87% 43.69% 41.14% -
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 0 499,929 448,228 6.53%
NOSH 751,006 750,671 747,857 740,600 613,942 609,670 582,115 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 4.28% 6.67% 7.69% 7.24% 6.07% 7.07% 9.44% -
ROE 3.23% 6.60% 8.19% 8.20% 0.00% 7.55% 11.05% -
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 66.29 80.21 83.06 78.59 71.03 87.54 90.11 -4.98%
EPS 2.84 5.35 6.39 5.98 4.39 6.19 8.51 -16.70%
DPS 1.69 2.50 1.51 2.38 1.80 2.70 3.50 -11.41%
NAPS 0.88 0.81 0.78 0.73 0.00 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 57.77 70.32 72.06 72.27 51.01 62.43 61.36 -0.99%
EPS 2.47 4.69 5.54 5.50 3.15 4.41 5.79 -13.22%
DPS 1.47 2.18 1.31 2.19 1.29 1.93 2.38 -7.70%
NAPS 0.767 0.7101 0.6768 0.6712 0.00 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 0.59 0.60 0.54 0.81 0.74 0.73 0.99 -8.25%
P/EPS 13.74 8.97 6.97 10.61 11.97 10.34 10.46 4.64%
EY 7.28 11.14 14.35 9.42 8.36 9.67 9.56 -4.43%
DY 4.33 5.21 3.39 3.75 3.43 4.23 3.93 1.62%
P/NAPS 0.44 0.59 0.57 0.87 0.00 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 0.70 0.62 0.54 0.81 0.65 0.63 0.85 -3.18%
P/EPS 16.38 9.25 7.04 10.61 10.60 8.88 9.05 10.38%
EY 6.10 10.81 14.20 9.42 9.43 11.26 11.05 -9.41%
DY 3.63 5.05 3.36 3.75 3.87 4.92 4.55 -3.69%
P/NAPS 0.53 0.61 0.58 0.87 0.00 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