[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -5.6%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 544,096 522,712 575,610 596,237 632,178 649,052 635,663 -9.82%
PBT 72,630 72,388 75,227 75,708 80,886 74,088 80,254 -6.42%
Tax -18,676 -18,056 -20,590 -20,828 -22,752 -19,040 -24,192 -15.80%
NP 53,954 54,332 54,637 54,880 58,134 55,048 56,062 -2.51%
-
NP to SH 53,954 54,336 54,638 54,881 58,136 55,052 56,066 -2.52%
-
Tax Rate 25.71% 24.94% 27.37% 27.51% 28.13% 25.70% 30.14% -
Total Cost 490,142 468,380 520,973 541,357 574,044 594,004 579,601 -10.54%
-
Net Worth 441,963 443,327 408,936 398,679 384,413 392,500 353,644 15.97%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 22,959 22,734 23,990 24,423 25,276 24,467 21,983 2.93%
Div Payout % 42.55% 41.84% 43.91% 44.50% 43.48% 44.44% 39.21% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 441,963 443,327 408,936 398,679 384,413 392,500 353,644 15.97%
NOSH 573,978 568,368 545,249 538,756 526,594 509,740 477,897 12.95%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 9.92% 10.39% 9.49% 9.20% 9.20% 8.48% 8.82% -
ROE 12.21% 12.26% 13.36% 13.77% 15.12% 14.03% 15.85% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 94.79 91.97 105.57 110.67 120.05 127.33 133.01 -20.16%
EPS 9.40 9.56 10.02 10.19 11.04 10.80 11.73 -13.68%
DPS 4.00 4.00 4.40 4.53 4.80 4.80 4.60 -8.87%
NAPS 0.77 0.78 0.75 0.74 0.73 0.77 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 539,866
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 63.65 61.15 67.34 69.75 73.96 75.93 74.36 -9.82%
EPS 6.31 6.36 6.39 6.42 6.80 6.44 6.56 -2.55%
DPS 2.69 2.66 2.81 2.86 2.96 2.86 2.57 3.08%
NAPS 0.517 0.5186 0.4784 0.4664 0.4497 0.4592 0.4137 15.97%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.01 1.01 0.905 0.99 0.945 0.92 0.72 -
P/RPS 1.07 1.10 0.86 0.89 0.79 0.72 0.54 57.56%
P/EPS 10.74 10.56 9.03 9.72 8.56 8.52 6.14 45.02%
EY 9.31 9.47 11.07 10.29 11.68 11.74 16.29 -31.06%
DY 3.96 3.96 4.86 4.58 5.08 5.22 6.39 -27.24%
P/NAPS 1.31 1.29 1.21 1.34 1.29 1.19 0.97 22.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 -
Price 0.97 1.12 1.00 0.975 1.03 1.11 0.745 -
P/RPS 1.02 1.22 0.95 0.88 0.86 0.87 0.56 48.98%
P/EPS 10.32 11.72 9.98 9.57 9.33 10.28 6.35 38.10%
EY 9.69 8.54 10.02 10.45 10.72 9.73 15.75 -27.59%
DY 4.12 3.57 4.40 4.65 4.66 4.32 6.17 -23.54%
P/NAPS 1.26 1.44 1.33 1.32 1.41 1.44 1.01 15.83%

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