[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2015 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 19.67%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 404,054 260,044 138,635 525,772 396,097 272,048 130,678 112.09%
PBT 41,919 27,303 13,529 58,702 47,887 36,315 18,097 74.97%
Tax -11,271 -7,751 -4,405 -15,550 -11,829 -9,338 -4,514 83.94%
NP 30,648 19,552 9,124 43,152 36,058 26,977 13,583 71.94%
-
NP to SH 30,648 19,552 9,124 43,152 36,058 26,977 13,584 71.93%
-
Tax Rate 26.89% 28.39% 32.56% 26.49% 24.70% 25.71% 24.94% -
Total Cost 373,406 240,492 129,511 482,620 360,039 245,071 117,095 116.49%
-
Net Worth 498,638 478,206 468,205 456,133 447,817 441,963 443,327 8.14%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 9,729 6,658 3,001 21,987 15,121 11,479 5,683 43.06%
Div Payout % 31.75% 34.06% 32.89% 50.95% 41.94% 42.55% 41.84% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 498,638 478,206 468,205 456,133 447,817 441,963 443,327 8.14%
NOSH 608,095 605,325 600,263 584,786 581,580 573,978 568,368 4.60%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 7.59% 7.52% 6.58% 8.21% 9.10% 9.92% 10.39% -
ROE 6.15% 4.09% 1.95% 9.46% 8.05% 6.10% 3.06% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 66.45 42.96 23.10 89.91 68.11 47.40 22.99 102.77%
EPS 5.04 3.23 1.52 7.38 6.20 4.70 2.39 64.37%
DPS 1.60 1.10 0.50 3.76 2.60 2.00 1.00 36.75%
NAPS 0.82 0.79 0.78 0.78 0.77 0.77 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 586,488
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 47.27 30.42 16.22 61.51 46.34 31.83 15.29 112.07%
EPS 3.59 2.29 1.07 5.05 4.22 3.16 1.59 72.02%
DPS 1.14 0.78 0.35 2.57 1.77 1.34 0.66 43.91%
NAPS 0.5833 0.5594 0.5477 0.5336 0.5239 0.517 0.5186 8.14%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.64 0.515 0.695 0.77 0.89 1.01 1.01 -
P/RPS 0.96 1.20 3.01 0.86 1.31 2.13 4.39 -63.66%
P/EPS 12.70 15.94 45.72 10.43 14.35 21.49 42.26 -55.10%
EY 7.88 6.27 2.19 9.58 6.97 4.65 2.37 122.60%
DY 2.50 2.14 0.72 4.88 2.92 1.98 0.99 85.33%
P/NAPS 0.78 0.65 0.89 0.99 1.16 1.31 1.29 -28.47%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 -
Price 0.55 0.625 0.745 0.755 0.77 0.97 1.12 -
P/RPS 0.83 1.45 3.23 0.84 1.13 2.05 4.87 -69.22%
P/EPS 10.91 19.35 49.01 10.23 12.42 20.64 46.86 -62.12%
EY 9.16 5.17 2.04 9.77 8.05 4.85 2.13 164.21%
DY 2.91 1.76 0.67 4.98 3.38 2.06 0.89 120.13%
P/NAPS 0.67 0.79 0.96 0.97 1.00 1.26 1.44 -39.92%

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