[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2017 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 13.66%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 620,288 617,190 605,984 479,349 435,776 455,504 495,772 16.09%
PBT 58,568 62,990 68,168 39,095 33,114 33,812 41,300 26.19%
Tax -12,809 -14,446 -15,128 -10,687 -7,568 -7,716 -9,236 24.33%
NP 45,758 48,544 53,040 28,408 25,546 26,096 32,064 26.72%
-
NP to SH 47,688 51,430 55,852 29,718 26,146 26,450 32,356 29.47%
-
Tax Rate 21.87% 22.93% 22.19% 27.34% 22.85% 22.82% 22.36% -
Total Cost 574,529 568,646 552,944 450,941 410,229 429,408 463,708 15.34%
-
Net Worth 573,840 539,423 539,311 523,264 509,572 502,060 514,754 7.50%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 20,962 22,168 29,551 13,265 10,641 12,245 12,256 42.97%
Div Payout % 43.96% 43.10% 52.91% 44.64% 40.70% 46.30% 37.88% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 573,840 539,423 539,311 523,264 509,572 502,060 514,754 7.50%
NOSH 740,600 738,936 738,783 736,992 616,329 612,268 612,803 13.44%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 7.38% 7.87% 8.75% 5.93% 5.86% 5.73% 6.47% -
ROE 8.31% 9.53% 10.36% 5.68% 5.13% 5.27% 6.29% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 78.91 83.52 82.02 65.04 70.98 74.40 80.90 -1.64%
EPS 6.44 6.96 7.56 4.03 4.27 4.32 5.28 14.14%
DPS 2.67 3.00 4.00 1.80 1.73 2.00 2.00 21.22%
NAPS 0.73 0.73 0.73 0.71 0.83 0.82 0.84 -8.92%
Adjusted Per Share Value based on latest NOSH - 736,601
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 72.56 72.19 70.88 56.07 50.97 53.28 57.99 16.10%
EPS 5.58 6.02 6.53 3.48 3.06 3.09 3.78 29.61%
DPS 2.45 2.59 3.46 1.55 1.24 1.43 1.43 43.13%
NAPS 0.6712 0.631 0.6308 0.6121 0.5961 0.5873 0.6021 7.50%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.635 0.63 0.55 0.47 0.525 0.55 0.56 -
P/RPS 0.80 0.75 0.67 0.72 0.74 0.74 0.69 10.35%
P/EPS 10.47 9.05 7.28 11.66 12.33 12.73 10.61 -0.88%
EY 9.55 11.05 13.75 8.58 8.11 7.85 9.43 0.84%
DY 4.20 4.76 7.27 3.83 3.30 3.64 3.57 11.43%
P/NAPS 0.87 0.86 0.75 0.66 0.63 0.67 0.67 19.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 -
Price 0.635 0.71 0.635 0.61 0.465 0.58 0.58 -
P/RPS 0.80 0.85 0.77 0.94 0.66 0.78 0.72 7.26%
P/EPS 10.47 10.20 8.40 15.13 10.92 13.43 10.98 -3.11%
EY 9.55 9.80 11.91 6.61 9.16 7.45 9.10 3.26%
DY 4.20 4.23 6.30 2.95 3.73 3.45 3.45 13.99%
P/NAPS 0.87 0.97 0.87 0.86 0.56 0.71 0.69 16.69%

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