[PANTECH] QoQ Cumulative Quarter Result on 30-Nov-2016 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 48.28%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 308,595 151,496 479,349 326,832 227,752 123,943 513,293 -28.70%
PBT 31,495 17,042 39,095 24,836 16,906 10,325 53,076 -29.31%
Tax -7,223 -3,782 -10,687 -5,676 -3,858 -2,309 -15,131 -38.83%
NP 24,272 13,260 28,408 19,160 13,048 8,016 37,945 -25.70%
-
NP to SH 25,715 13,963 29,718 19,610 13,225 8,089 37,972 -22.82%
-
Tax Rate 22.93% 22.19% 27.34% 22.85% 22.82% 22.36% 28.51% -
Total Cost 284,323 138,236 450,941 307,672 214,704 115,927 475,348 -28.94%
-
Net Worth 539,423 539,311 523,264 509,572 502,060 514,754 505,609 4.39%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 11,084 7,387 13,265 7,981 6,122 3,064 12,792 -9.08%
Div Payout % 43.10% 52.91% 44.64% 40.70% 46.30% 37.88% 33.69% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 539,423 539,311 523,264 509,572 502,060 514,754 505,609 4.39%
NOSH 738,936 738,783 736,992 616,329 612,268 612,803 609,168 13.69%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 7.87% 8.75% 5.93% 5.86% 5.73% 6.47% 7.39% -
ROE 4.77% 2.59% 5.68% 3.85% 2.63% 1.57% 7.51% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 41.76 20.51 65.04 53.23 37.20 20.23 84.26 -37.29%
EPS 3.48 1.89 4.03 3.20 2.16 1.32 5.19 -23.33%
DPS 1.50 1.00 1.80 1.30 1.00 0.50 2.10 -20.04%
NAPS 0.73 0.73 0.71 0.83 0.82 0.84 0.83 -8.18%
Adjusted Per Share Value based on latest NOSH - 616,329
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 36.10 17.72 56.08 38.23 26.64 14.50 60.05 -28.70%
EPS 3.01 1.63 3.48 2.29 1.55 0.95 4.44 -22.77%
DPS 1.30 0.86 1.55 0.93 0.72 0.36 1.50 -9.07%
NAPS 0.631 0.6309 0.6121 0.5961 0.5873 0.6022 0.5915 4.39%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.63 0.55 0.47 0.525 0.55 0.56 0.59 -
P/RPS 1.51 2.68 0.72 0.99 1.48 2.77 0.70 66.71%
P/EPS 18.10 29.10 11.66 16.44 25.46 42.42 9.47 53.82%
EY 5.52 3.44 8.58 6.08 3.93 2.36 10.57 -35.07%
DY 2.38 1.82 3.83 2.48 1.82 0.89 3.56 -23.48%
P/NAPS 0.86 0.75 0.66 0.63 0.67 0.67 0.71 13.59%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 -
Price 0.71 0.635 0.61 0.465 0.58 0.58 0.575 -
P/RPS 1.70 3.10 0.94 0.87 1.56 2.87 0.68 83.89%
P/EPS 20.40 33.60 15.13 14.56 26.85 43.94 9.22 69.55%
EY 4.90 2.98 6.61 6.87 3.72 2.28 10.84 -41.01%
DY 2.11 1.57 2.95 2.80 1.72 0.86 3.65 -30.53%
P/NAPS 0.97 0.87 0.86 0.56 0.71 0.69 0.69 25.41%

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