[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 5.6%
YoY- 8.59%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 522,712 575,610 596,237 632,178 649,052 635,663 641,153 -12.74%
PBT 72,388 75,227 75,708 80,886 74,088 80,254 81,948 -7.94%
Tax -18,056 -20,590 -20,828 -22,752 -19,040 -24,192 -25,442 -20.45%
NP 54,332 54,637 54,880 58,134 55,048 56,062 56,505 -2.58%
-
NP to SH 54,336 54,638 54,881 58,136 55,052 56,066 56,510 -2.58%
-
Tax Rate 24.94% 27.37% 27.51% 28.13% 25.70% 30.14% 31.05% -
Total Cost 468,380 520,973 541,357 574,044 594,004 579,601 584,648 -13.75%
-
Net Worth 443,327 408,936 398,679 384,413 392,500 353,644 347,324 17.68%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 22,734 23,990 24,423 25,276 24,467 21,983 21,277 4.51%
Div Payout % 41.84% 43.91% 44.50% 43.48% 44.44% 39.21% 37.65% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 443,327 408,936 398,679 384,413 392,500 353,644 347,324 17.68%
NOSH 568,368 545,249 538,756 526,594 509,740 477,897 469,357 13.62%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 10.39% 9.49% 9.20% 9.20% 8.48% 8.82% 8.81% -
ROE 12.26% 13.36% 13.77% 15.12% 14.03% 15.85% 16.27% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 91.97 105.57 110.67 120.05 127.33 133.01 136.60 -23.20%
EPS 9.56 10.02 10.19 11.04 10.80 11.73 12.04 -14.26%
DPS 4.00 4.40 4.53 4.80 4.80 4.60 4.53 -7.96%
NAPS 0.78 0.75 0.74 0.73 0.77 0.74 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 525,841
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 61.15 67.34 69.75 73.95 75.93 74.36 75.00 -12.73%
EPS 6.36 6.39 6.42 6.80 6.44 6.56 6.61 -2.53%
DPS 2.66 2.81 2.86 2.96 2.86 2.57 2.49 4.50%
NAPS 0.5186 0.4784 0.4664 0.4497 0.4592 0.4137 0.4063 17.68%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 1.01 0.905 0.99 0.945 0.92 0.72 0.70 -
P/RPS 1.10 0.86 0.89 0.79 0.72 0.54 0.51 67.01%
P/EPS 10.56 9.03 9.72 8.56 8.52 6.14 5.81 48.98%
EY 9.47 11.07 10.29 11.68 11.74 16.29 17.20 -32.84%
DY 3.96 4.86 4.58 5.08 5.22 6.39 6.48 -28.00%
P/NAPS 1.29 1.21 1.34 1.29 1.19 0.97 0.95 22.64%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 22/01/13 -
Price 1.12 1.00 0.975 1.03 1.11 0.745 0.755 -
P/RPS 1.22 0.95 0.88 0.86 0.87 0.56 0.55 70.16%
P/EPS 11.72 9.98 9.57 9.33 10.28 6.35 6.27 51.80%
EY 8.54 10.02 10.45 10.72 9.73 15.75 15.95 -34.08%
DY 3.57 4.40 4.65 4.66 4.32 6.17 6.00 -29.28%
P/NAPS 1.44 1.33 1.32 1.41 1.44 1.01 1.02 25.87%

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