[PANTECH] QoQ Annualized Quarter Result on 31-May-2015 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -15.42%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 513,293 538,738 520,088 554,540 525,772 528,129 544,096 -3.81%
PBT 53,076 55,892 54,606 54,116 58,702 63,849 72,630 -18.88%
Tax -15,131 -15,028 -15,502 -17,620 -15,550 -15,772 -18,676 -13.10%
NP 37,945 40,864 39,104 36,496 43,152 48,077 53,954 -20.93%
-
NP to SH 37,972 40,864 39,104 36,496 43,152 48,077 53,954 -20.89%
-
Tax Rate 28.51% 26.89% 28.39% 32.56% 26.49% 24.70% 25.71% -
Total Cost 475,348 497,874 480,984 518,044 482,620 480,052 490,142 -2.02%
-
Net Worth 505,609 498,638 478,206 468,205 456,133 447,817 441,963 9.39%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 12,792 12,972 13,317 12,005 21,987 20,161 22,959 -32.31%
Div Payout % 33.69% 31.75% 34.06% 32.89% 50.95% 41.94% 42.55% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 505,609 498,638 478,206 468,205 456,133 447,817 441,963 9.39%
NOSH 609,168 608,095 605,325 600,263 584,786 581,580 573,978 4.05%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 7.39% 7.59% 7.52% 6.58% 8.21% 9.10% 9.92% -
ROE 7.51% 8.20% 8.18% 7.79% 9.46% 10.74% 12.21% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 84.26 88.59 85.92 92.38 89.91 90.81 94.79 -7.55%
EPS 5.19 6.72 6.46 6.08 7.38 8.27 9.40 -32.72%
DPS 2.10 2.13 2.20 2.00 3.76 3.47 4.00 -34.94%
NAPS 0.83 0.82 0.79 0.78 0.78 0.77 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 600,263
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 60.05 63.02 60.84 64.87 61.51 61.78 63.65 -3.81%
EPS 4.44 4.78 4.57 4.27 5.05 5.62 6.31 -20.90%
DPS 1.50 1.52 1.56 1.40 2.57 2.36 2.69 -32.27%
NAPS 0.5915 0.5833 0.5594 0.5477 0.5336 0.5239 0.517 9.39%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.59 0.64 0.515 0.695 0.77 0.89 1.01 -
P/RPS 0.70 0.72 0.60 0.75 0.86 0.98 1.07 -24.65%
P/EPS 9.47 9.52 7.97 11.43 10.43 10.77 10.74 -8.05%
EY 10.57 10.50 12.54 8.75 9.58 9.29 9.31 8.83%
DY 3.56 3.33 4.27 2.88 4.88 3.90 3.96 -6.85%
P/NAPS 0.71 0.78 0.65 0.89 0.99 1.16 1.31 -33.54%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 -
Price 0.575 0.55 0.625 0.745 0.755 0.77 0.97 -
P/RPS 0.68 0.62 0.73 0.81 0.84 0.85 1.02 -23.70%
P/EPS 9.22 8.18 9.67 12.25 10.23 9.31 10.32 -7.24%
EY 10.84 12.22 10.34 8.16 9.77 10.74 9.69 7.77%
DY 3.65 3.88 3.52 2.68 4.98 4.50 4.12 -7.76%
P/NAPS 0.69 0.67 0.79 0.96 0.97 1.00 1.26 -33.08%

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