[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 41.6%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 272,048 130,678 575,610 447,178 316,089 162,263 635,663 -43.12%
PBT 36,315 18,097 75,227 56,781 40,443 18,522 80,254 -40.97%
Tax -9,338 -4,514 -20,590 -15,621 -11,376 -4,760 -24,192 -46.89%
NP 26,977 13,583 54,637 41,160 29,067 13,762 56,062 -38.51%
-
NP to SH 26,977 13,584 54,638 41,161 29,068 13,763 56,066 -38.51%
-
Tax Rate 25.71% 24.94% 27.37% 27.51% 28.13% 25.70% 30.14% -
Total Cost 245,071 117,095 520,973 406,018 287,022 148,501 579,601 -43.57%
-
Net Worth 441,963 443,327 408,936 398,679 384,413 392,500 353,644 15.97%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 11,479 5,683 23,990 18,317 12,638 6,116 21,983 -35.07%
Div Payout % 42.55% 41.84% 43.91% 44.50% 43.48% 44.44% 39.21% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 441,963 443,327 408,936 398,679 384,413 392,500 353,644 15.97%
NOSH 573,978 568,368 545,249 538,756 526,594 509,740 477,897 12.95%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 9.92% 10.39% 9.49% 9.20% 9.20% 8.48% 8.82% -
ROE 6.10% 3.06% 13.36% 10.32% 7.56% 3.51% 15.85% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 47.40 22.99 105.57 83.00 60.03 31.83 133.01 -49.64%
EPS 4.70 2.39 10.02 7.64 5.52 2.70 11.73 -45.55%
DPS 2.00 1.00 4.40 3.40 2.40 1.20 4.60 -42.52%
NAPS 0.77 0.78 0.75 0.74 0.73 0.77 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 539,866
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 31.82 15.29 67.34 52.31 36.98 18.98 74.36 -43.12%
EPS 3.16 1.59 6.39 4.82 3.40 1.61 6.56 -38.46%
DPS 1.34 0.66 2.81 2.14 1.48 0.72 2.57 -35.14%
NAPS 0.517 0.5186 0.4784 0.4664 0.4497 0.4592 0.4137 15.97%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 1.01 1.01 0.905 0.99 0.945 0.92 0.72 -
P/RPS 2.13 4.39 0.86 1.19 1.57 2.89 0.54 149.02%
P/EPS 21.49 42.26 9.03 12.96 17.12 34.07 6.14 129.99%
EY 4.65 2.37 11.07 7.72 5.84 2.93 16.29 -56.54%
DY 1.98 0.99 4.86 3.43 2.54 1.30 6.39 -54.11%
P/NAPS 1.31 1.29 1.21 1.34 1.29 1.19 0.97 22.11%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 24/07/13 25/04/13 -
Price 0.97 1.12 1.00 0.975 1.03 1.11 0.745 -
P/RPS 2.05 4.87 0.95 1.17 1.72 3.49 0.56 136.96%
P/EPS 20.64 46.86 9.98 12.76 18.66 41.11 6.35 118.95%
EY 4.85 2.13 10.02 7.84 5.36 2.43 15.75 -54.30%
DY 2.06 0.89 4.40 3.49 2.33 1.08 6.17 -51.77%
P/NAPS 1.26 1.44 1.33 1.32 1.41 1.44 1.01 15.83%

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