[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2017 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 51.55%
YoY- -21.74%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 465,216 308,595 151,496 479,349 326,832 227,752 123,943 141.32%
PBT 43,926 31,495 17,042 39,095 24,836 16,906 10,325 162.32%
Tax -9,607 -7,223 -3,782 -10,687 -5,676 -3,858 -2,309 158.46%
NP 34,319 24,272 13,260 28,408 19,160 13,048 8,016 163.43%
-
NP to SH 35,766 25,715 13,963 29,718 19,610 13,225 8,089 169.14%
-
Tax Rate 21.87% 22.93% 22.19% 27.34% 22.85% 22.82% 22.36% -
Total Cost 430,897 284,323 138,236 450,941 307,672 214,704 115,927 139.76%
-
Net Worth 573,840 539,423 539,311 523,264 509,572 502,060 514,754 7.50%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 15,721 11,084 7,387 13,265 7,981 6,122 3,064 197.18%
Div Payout % 43.96% 43.10% 52.91% 44.64% 40.70% 46.30% 37.88% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 573,840 539,423 539,311 523,264 509,572 502,060 514,754 7.50%
NOSH 740,600 738,936 738,783 736,992 616,329 612,268 612,803 13.44%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 7.38% 7.87% 8.75% 5.93% 5.86% 5.73% 6.47% -
ROE 6.23% 4.77% 2.59% 5.68% 3.85% 2.63% 1.57% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 59.18 41.76 20.51 65.04 53.23 37.20 20.23 104.41%
EPS 4.83 3.48 1.89 4.03 3.20 2.16 1.32 137.26%
DPS 2.00 1.50 1.00 1.80 1.30 1.00 0.50 151.77%
NAPS 0.73 0.73 0.73 0.71 0.83 0.82 0.84 -8.92%
Adjusted Per Share Value based on latest NOSH - 736,601
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 54.42 36.10 17.72 56.08 38.23 26.64 14.50 141.31%
EPS 4.18 3.01 1.63 3.48 2.29 1.55 0.95 168.27%
DPS 1.84 1.30 0.86 1.55 0.93 0.72 0.36 196.42%
NAPS 0.6713 0.631 0.6309 0.6121 0.5961 0.5873 0.6022 7.50%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.635 0.63 0.55 0.47 0.525 0.55 0.56 -
P/RPS 1.07 1.51 2.68 0.72 0.99 1.48 2.77 -46.92%
P/EPS 13.96 18.10 29.10 11.66 16.44 25.46 42.42 -52.30%
EY 7.17 5.52 3.44 8.58 6.08 3.93 2.36 109.62%
DY 3.15 2.38 1.82 3.83 2.48 1.82 0.89 132.06%
P/NAPS 0.87 0.86 0.75 0.66 0.63 0.67 0.67 19.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 -
Price 0.635 0.71 0.635 0.61 0.465 0.58 0.58 -
P/RPS 1.07 1.70 3.10 0.94 0.87 1.56 2.87 -48.16%
P/EPS 13.96 20.40 33.60 15.13 14.56 26.85 43.94 -53.40%
EY 7.17 4.90 2.98 6.61 6.87 3.72 2.28 114.49%
DY 3.15 2.11 1.57 2.95 2.80 1.72 0.86 137.42%
P/NAPS 0.87 0.97 0.87 0.86 0.56 0.71 0.69 16.69%

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