[PANTECH] YoY TTM Result on 31-May-2015 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -10.34%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 641,571 506,965 498,601 533,729 544,025 652,695 484,488 4.78%
PBT 59,652 47,395 49,872 54,134 74,799 80,864 55,890 1.09%
Tax -13,267 -12,580 -13,035 -15,441 -20,344 -23,501 -15,454 -2.50%
NP 46,385 34,815 36,837 38,693 54,455 57,363 40,436 2.31%
-
NP to SH 47,129 36,754 36,937 38,693 54,456 57,366 40,445 2.58%
-
Tax Rate 22.24% 26.54% 26.14% 28.52% 27.20% 29.06% 27.65% -
Total Cost 595,186 472,150 461,764 495,036 489,570 595,332 444,052 5.00%
-
Net Worth 564,721 539,311 0 468,205 443,327 392,500 350,887 8.25%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 11,333 15,969 12,794 19,045 22,846 22,965 20,298 -9.25%
Div Payout % 24.05% 43.45% 34.64% 49.22% 41.95% 40.03% 50.19% -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 564,721 539,311 0 468,205 443,327 392,500 350,887 8.25%
NOSH 747,259 738,783 612,803 600,263 568,368 509,740 449,855 8.82%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 7.23% 6.87% 7.39% 7.25% 10.01% 8.79% 8.35% -
ROE 8.35% 6.81% 0.00% 8.26% 12.28% 14.62% 11.53% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 86.34 68.62 81.36 88.92 95.72 128.04 107.70 -3.61%
EPS 6.34 4.97 6.03 6.45 9.58 11.25 8.99 -5.65%
DPS 1.53 2.16 2.10 3.17 4.02 4.51 4.50 -16.44%
NAPS 0.76 0.73 0.00 0.78 0.78 0.77 0.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 600,263
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 75.27 59.48 58.50 62.62 63.83 76.58 56.84 4.78%
EPS 5.53 4.31 4.33 4.54 6.39 6.73 4.75 2.56%
DPS 1.33 1.87 1.50 2.23 2.68 2.69 2.38 -9.23%
NAPS 0.6626 0.6328 0.00 0.5493 0.5201 0.4605 0.4117 8.25%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.605 0.55 0.56 0.695 1.01 0.92 0.53 -
P/RPS 0.70 0.80 0.69 0.78 1.06 0.72 0.49 6.12%
P/EPS 9.54 11.06 9.29 10.78 10.54 8.17 5.90 8.33%
EY 10.48 9.05 10.76 9.27 9.49 12.23 16.96 -7.70%
DY 2.52 3.93 3.75 4.57 3.98 4.90 8.49 -18.31%
P/NAPS 0.80 0.75 0.00 0.89 1.29 1.19 0.68 2.74%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 26/07/17 21/07/16 23/07/15 23/07/14 24/07/13 26/07/12 -
Price 0.605 0.635 0.58 0.745 1.12 1.11 0.57 -
P/RPS 0.70 0.93 0.71 0.84 1.17 0.87 0.53 4.74%
P/EPS 9.54 12.76 9.62 11.56 11.69 9.86 6.34 7.04%
EY 10.48 7.83 10.39 8.65 8.55 10.14 15.77 -6.58%
DY 2.52 3.40 3.62 4.26 3.59 4.06 7.89 -17.31%
P/NAPS 0.80 0.87 0.00 0.96 1.44 1.44 0.73 1.53%

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