[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2018 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- -3.48%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 586,110 580,092 609,217 622,138 652,892 713,540 614,682 -3.11%
PBT 47,174 57,144 61,625 63,468 67,166 74,652 58,031 -12.86%
Tax -10,460 -12,444 -13,980 -15,230 -17,188 -18,160 -12,509 -11.21%
NP 36,714 44,700 47,645 48,237 49,978 56,492 45,522 -13.32%
-
NP to SH 36,714 44,700 47,645 48,237 49,978 56,492 46,969 -15.10%
-
Tax Rate 22.17% 21.78% 22.69% 24.00% 25.59% 24.33% 21.56% -
Total Cost 549,396 535,392 561,572 573,901 602,914 657,048 569,160 -2.32%
-
Net Worth 599,404 598,982 585,360 578,561 571,748 564,721 548,738 6.04%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 14,985 14,974 14,893 9,988 7,425 - 18,538 -13.19%
Div Payout % 40.82% 33.50% 31.26% 20.71% 14.86% - 39.47% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 599,404 598,982 585,360 578,561 571,748 564,721 548,738 6.04%
NOSH 750,671 750,136 747,857 747,857 747,857 747,259 745,853 0.42%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 6.26% 7.71% 7.82% 7.75% 7.65% 7.92% 7.41% -
ROE 6.13% 7.46% 8.14% 8.34% 8.74% 10.00% 8.56% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 78.23 77.48 82.22 83.88 87.93 96.03 82.89 -3.77%
EPS 4.90 5.96 6.43 6.51 6.74 7.60 6.33 -15.65%
DPS 2.00 2.00 2.01 1.35 1.00 0.00 2.50 -13.78%
NAPS 0.80 0.80 0.79 0.78 0.77 0.76 0.74 5.31%
Adjusted Per Share Value based on latest NOSH - 747,857
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 68.57 67.86 71.27 72.78 76.38 83.47 71.91 -3.11%
EPS 4.30 5.23 5.57 5.64 5.85 6.61 5.49 -14.99%
DPS 1.75 1.75 1.74 1.17 0.87 0.00 2.17 -13.32%
NAPS 0.7012 0.7007 0.6848 0.6768 0.6689 0.6606 0.6419 6.05%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.50 0.52 0.54 0.445 0.46 0.605 0.60 -
P/RPS 0.64 0.67 0.66 0.53 0.52 0.63 0.72 -7.53%
P/EPS 10.20 8.71 8.40 6.84 6.83 7.96 9.47 5.06%
EY 9.80 11.48 11.91 14.61 14.63 12.57 10.56 -4.84%
DY 4.00 3.85 3.72 3.03 2.17 0.00 4.17 -2.72%
P/NAPS 0.63 0.65 0.68 0.57 0.60 0.80 0.81 -15.38%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 26/07/18 30/04/18 -
Price 0.515 0.49 0.575 0.45 0.47 0.605 0.595 -
P/RPS 0.66 0.63 0.70 0.54 0.53 0.63 0.72 -5.62%
P/EPS 10.51 8.21 8.94 6.92 6.98 7.96 9.39 7.77%
EY 9.51 12.18 11.18 14.45 14.32 12.57 10.65 -7.25%
DY 3.88 4.08 3.50 2.99 2.13 0.00 4.20 -5.13%
P/NAPS 0.64 0.61 0.73 0.58 0.61 0.80 0.80 -13.78%

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