[PANTECH] YoY TTM Result on 31-Aug-2014 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -3.5%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 560,255 481,001 513,768 531,569 642,407 548,020 344,262 8.44%
PBT 55,266 42,679 49,690 71,100 80,110 68,761 32,442 9.27%
Tax -14,472 -11,239 -13,962 -18,553 -21,750 -21,253 -7,769 10.91%
NP 40,794 31,440 35,728 52,547 58,360 47,508 24,673 8.73%
-
NP to SH 43,369 31,644 35,728 52,548 58,361 47,516 24,686 9.83%
-
Tax Rate 26.19% 26.33% 28.10% 26.09% 27.15% 30.91% 23.95% -
Total Cost 519,461 449,561 478,040 479,022 584,047 500,512 319,589 8.42%
-
Net Worth 539,511 0 479,006 442,634 383,864 329,106 325,620 8.77%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 16,607 12,213 16,935 22,285 23,790 21,261 12,603 4.70%
Div Payout % 38.29% 38.60% 47.40% 42.41% 40.76% 44.75% 51.05% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 539,511 0 479,006 442,634 383,864 329,106 325,620 8.77%
NOSH 739,056 611,428 606,337 574,849 525,841 457,092 452,249 8.52%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.28% 6.54% 6.95% 9.89% 9.08% 8.67% 7.17% -
ROE 8.04% 0.00% 7.46% 11.87% 15.20% 14.44% 7.58% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 75.81 78.67 84.73 92.47 122.17 119.89 76.12 -0.06%
EPS 5.87 5.18 5.89 9.14 11.10 10.40 5.46 1.21%
DPS 2.25 2.00 2.79 3.88 4.52 4.70 2.80 -3.57%
NAPS 0.73 0.00 0.79 0.77 0.73 0.72 0.72 0.22%
Adjusted Per Share Value based on latest NOSH - 574,849
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 65.73 56.43 60.28 62.36 75.37 64.29 40.39 8.44%
EPS 5.09 3.71 4.19 6.17 6.85 5.57 2.90 9.82%
DPS 1.95 1.43 1.99 2.61 2.79 2.49 1.48 4.69%
NAPS 0.633 0.00 0.562 0.5193 0.4504 0.3861 0.382 8.77%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.63 0.55 0.515 1.01 0.945 0.68 0.51 -
P/RPS 0.83 0.70 0.61 1.09 0.77 0.57 0.67 3.63%
P/EPS 10.74 10.63 8.74 11.05 8.51 6.54 9.34 2.35%
EY 9.31 9.41 11.44 9.05 11.74 15.29 10.70 -2.29%
DY 3.57 3.64 5.42 3.84 4.79 6.91 5.49 -6.91%
P/NAPS 0.86 0.00 0.65 1.31 1.29 0.94 0.71 3.24%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 24/10/17 18/10/16 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 -
Price 0.71 0.58 0.625 0.97 1.03 0.68 0.47 -
P/RPS 0.94 0.74 0.74 1.05 0.84 0.57 0.62 7.17%
P/EPS 12.10 11.21 10.61 10.61 9.28 6.54 8.61 5.82%
EY 8.27 8.92 9.43 9.42 10.78 15.29 11.61 -5.49%
DY 3.17 3.45 4.47 4.00 4.39 6.91 5.96 -9.97%
P/NAPS 0.97 0.00 0.79 1.26 1.41 0.94 0.65 6.89%

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