[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2014 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -0.44%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 528,129 544,096 522,712 575,610 596,237 632,178 649,052 -12.83%
PBT 63,849 72,630 72,388 75,227 75,708 80,886 74,088 -9.43%
Tax -15,772 -18,676 -18,056 -20,590 -20,828 -22,752 -19,040 -11.78%
NP 48,077 53,954 54,332 54,637 54,880 58,134 55,048 -8.62%
-
NP to SH 48,077 53,954 54,336 54,638 54,881 58,136 55,052 -8.62%
-
Tax Rate 24.70% 25.71% 24.94% 27.37% 27.51% 28.13% 25.70% -
Total Cost 480,052 490,142 468,380 520,973 541,357 574,044 594,004 -13.22%
-
Net Worth 447,817 441,963 443,327 408,936 398,679 384,413 392,500 9.17%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 20,161 22,959 22,734 23,990 24,423 25,276 24,467 -12.09%
Div Payout % 41.94% 42.55% 41.84% 43.91% 44.50% 43.48% 44.44% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 447,817 441,963 443,327 408,936 398,679 384,413 392,500 9.17%
NOSH 581,580 573,978 568,368 545,249 538,756 526,594 509,740 9.17%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 9.10% 9.92% 10.39% 9.49% 9.20% 9.20% 8.48% -
ROE 10.74% 12.21% 12.26% 13.36% 13.77% 15.12% 14.03% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 90.81 94.79 91.97 105.57 110.67 120.05 127.33 -20.15%
EPS 8.27 9.40 9.56 10.02 10.19 11.04 10.80 -16.28%
DPS 3.47 4.00 4.00 4.40 4.53 4.80 4.80 -19.43%
NAPS 0.77 0.77 0.78 0.75 0.74 0.73 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 545,447
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 61.78 63.65 61.15 67.34 69.75 73.95 75.93 -12.83%
EPS 5.62 6.31 6.36 6.39 6.42 6.80 6.44 -8.67%
DPS 2.36 2.69 2.66 2.81 2.86 2.96 2.86 -12.01%
NAPS 0.5239 0.517 0.5186 0.4784 0.4664 0.4497 0.4592 9.17%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.89 1.01 1.01 0.905 0.99 0.945 0.92 -
P/RPS 0.98 1.07 1.10 0.86 0.89 0.79 0.72 22.79%
P/EPS 10.77 10.74 10.56 9.03 9.72 8.56 8.52 16.89%
EY 9.29 9.31 9.47 11.07 10.29 11.68 11.74 -14.43%
DY 3.90 3.96 3.96 4.86 4.58 5.08 5.22 -17.64%
P/NAPS 1.16 1.31 1.29 1.21 1.34 1.29 1.19 -1.68%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 -
Price 0.77 0.97 1.12 1.00 0.975 1.03 1.11 -
P/RPS 0.85 1.02 1.22 0.95 0.88 0.86 0.87 -1.53%
P/EPS 9.31 10.32 11.72 9.98 9.57 9.33 10.28 -6.38%
EY 10.74 9.69 8.54 10.02 10.45 10.72 9.73 6.79%
DY 4.50 4.12 3.57 4.40 4.65 4.66 4.32 2.75%
P/NAPS 1.00 1.26 1.44 1.33 1.32 1.41 1.44 -21.56%

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