[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2016 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
18-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-Aug-2016 [#2]
Profit Trend
QoQ- -18.25%
YoY- -32.36%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 605,984 479,349 435,776 455,504 495,772 513,293 538,738 8.14%
PBT 68,168 39,095 33,114 33,812 41,300 53,076 55,892 14.13%
Tax -15,128 -10,687 -7,568 -7,716 -9,236 -15,131 -15,028 0.44%
NP 53,040 28,408 25,546 26,096 32,064 37,945 40,864 18.97%
-
NP to SH 55,852 29,718 26,146 26,450 32,356 37,972 40,864 23.13%
-
Tax Rate 22.19% 27.34% 22.85% 22.82% 22.36% 28.51% 26.89% -
Total Cost 552,944 450,941 410,229 429,408 463,708 475,348 497,874 7.23%
-
Net Worth 539,311 523,264 509,572 502,060 514,754 505,609 498,638 5.36%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 29,551 13,265 10,641 12,245 12,256 12,792 12,972 73.04%
Div Payout % 52.91% 44.64% 40.70% 46.30% 37.88% 33.69% 31.75% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 539,311 523,264 509,572 502,060 514,754 505,609 498,638 5.36%
NOSH 738,783 736,992 616,329 612,268 612,803 609,168 608,095 13.84%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 8.75% 5.93% 5.86% 5.73% 6.47% 7.39% 7.59% -
ROE 10.36% 5.68% 5.13% 5.27% 6.29% 7.51% 8.20% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 82.02 65.04 70.98 74.40 80.90 84.26 88.59 -5.00%
EPS 7.56 4.03 4.27 4.32 5.28 5.19 6.72 8.16%
DPS 4.00 1.80 1.73 2.00 2.00 2.10 2.13 52.15%
NAPS 0.73 0.71 0.83 0.82 0.84 0.83 0.82 -7.45%
Adjusted Per Share Value based on latest NOSH - 611,428
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 70.88 56.07 50.97 53.28 57.99 60.04 63.02 8.14%
EPS 6.53 3.48 3.06 3.09 3.78 4.44 4.78 23.09%
DPS 3.46 1.55 1.24 1.43 1.43 1.50 1.52 72.95%
NAPS 0.6308 0.6121 0.5961 0.5873 0.6021 0.5914 0.5833 5.35%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.55 0.47 0.525 0.55 0.56 0.59 0.64 -
P/RPS 0.67 0.72 0.74 0.74 0.69 0.70 0.72 -4.68%
P/EPS 7.28 11.66 12.33 12.73 10.61 9.47 9.52 -16.36%
EY 13.75 8.58 8.11 7.85 9.43 10.57 10.50 19.67%
DY 7.27 3.83 3.30 3.64 3.57 3.56 3.33 68.21%
P/NAPS 0.75 0.66 0.63 0.67 0.67 0.71 0.78 -2.57%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 -
Price 0.635 0.61 0.465 0.58 0.58 0.575 0.55 -
P/RPS 0.77 0.94 0.66 0.78 0.72 0.68 0.62 15.52%
P/EPS 8.40 15.13 10.92 13.43 10.98 9.22 8.18 1.78%
EY 11.91 6.61 9.16 7.45 9.10 10.84 12.22 -1.69%
DY 6.30 2.95 3.73 3.45 3.45 3.65 3.88 38.10%
P/NAPS 0.87 0.86 0.56 0.71 0.69 0.69 0.67 19.00%

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