[PANTECH] QoQ Annualized Quarter Result on 29-Feb-2016 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ- -7.08%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 435,776 455,504 495,772 513,293 538,738 520,088 554,540 -14.80%
PBT 33,114 33,812 41,300 53,076 55,892 54,606 54,116 -27.85%
Tax -7,568 -7,716 -9,236 -15,131 -15,028 -15,502 -17,620 -42.98%
NP 25,546 26,096 32,064 37,945 40,864 39,104 36,496 -21.11%
-
NP to SH 26,146 26,450 32,356 37,972 40,864 39,104 36,496 -19.88%
-
Tax Rate 22.85% 22.82% 22.36% 28.51% 26.89% 28.39% 32.56% -
Total Cost 410,229 429,408 463,708 475,348 497,874 480,984 518,044 -14.37%
-
Net Worth 509,572 502,060 514,754 505,609 498,638 478,206 468,205 5.79%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 10,641 12,245 12,256 12,792 12,972 13,317 12,005 -7.70%
Div Payout % 40.70% 46.30% 37.88% 33.69% 31.75% 34.06% 32.89% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 509,572 502,060 514,754 505,609 498,638 478,206 468,205 5.79%
NOSH 616,329 612,268 612,803 609,168 608,095 605,325 600,263 1.77%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 5.86% 5.73% 6.47% 7.39% 7.59% 7.52% 6.58% -
ROE 5.13% 5.27% 6.29% 7.51% 8.20% 8.18% 7.79% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 70.98 74.40 80.90 84.26 88.59 85.92 92.38 -16.07%
EPS 4.27 4.32 5.28 5.19 6.72 6.46 6.08 -20.93%
DPS 1.73 2.00 2.00 2.10 2.13 2.20 2.00 -9.19%
NAPS 0.83 0.82 0.84 0.83 0.82 0.79 0.78 4.21%
Adjusted Per Share Value based on latest NOSH - 608,770
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 50.98 53.29 58.00 60.05 63.02 60.84 64.87 -14.80%
EPS 3.06 3.09 3.79 4.44 4.78 4.57 4.27 -19.87%
DPS 1.24 1.43 1.43 1.50 1.52 1.56 1.40 -7.75%
NAPS 0.5961 0.5873 0.6022 0.5915 0.5833 0.5594 0.5477 5.79%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.525 0.55 0.56 0.59 0.64 0.515 0.695 -
P/RPS 0.74 0.74 0.69 0.70 0.72 0.60 0.75 -0.88%
P/EPS 12.33 12.73 10.61 9.47 9.52 7.97 11.43 5.16%
EY 8.11 7.85 9.43 10.57 10.50 12.54 8.75 -4.92%
DY 3.30 3.64 3.57 3.56 3.33 4.27 2.88 9.47%
P/NAPS 0.63 0.67 0.67 0.71 0.78 0.65 0.89 -20.52%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 -
Price 0.465 0.58 0.58 0.575 0.55 0.625 0.745 -
P/RPS 0.66 0.78 0.72 0.68 0.62 0.73 0.81 -12.72%
P/EPS 10.92 13.43 10.98 9.22 8.18 9.67 12.25 -7.35%
EY 9.16 7.45 9.10 10.84 12.22 10.34 8.16 7.98%
DY 3.73 3.45 3.45 3.65 3.88 3.52 2.68 24.58%
P/NAPS 0.56 0.71 0.69 0.69 0.67 0.79 0.96 -30.11%

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