[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2014 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- 98.59%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 138,635 525,772 396,097 272,048 130,678 575,610 447,178 -54.22%
PBT 13,529 58,702 47,887 36,315 18,097 75,227 56,781 -61.60%
Tax -4,405 -15,550 -11,829 -9,338 -4,514 -20,590 -15,621 -57.03%
NP 9,124 43,152 36,058 26,977 13,583 54,637 41,160 -63.40%
-
NP to SH 9,124 43,152 36,058 26,977 13,584 54,638 41,161 -63.40%
-
Tax Rate 32.56% 26.49% 24.70% 25.71% 24.94% 27.37% 27.51% -
Total Cost 129,511 482,620 360,039 245,071 117,095 520,973 406,018 -53.34%
-
Net Worth 468,205 456,133 447,817 441,963 443,327 408,936 398,679 11.32%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,001 21,987 15,121 11,479 5,683 23,990 18,317 -70.09%
Div Payout % 32.89% 50.95% 41.94% 42.55% 41.84% 43.91% 44.50% -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 468,205 456,133 447,817 441,963 443,327 408,936 398,679 11.32%
NOSH 600,263 584,786 581,580 573,978 568,368 545,249 538,756 7.48%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 6.58% 8.21% 9.10% 9.92% 10.39% 9.49% 9.20% -
ROE 1.95% 9.46% 8.05% 6.10% 3.06% 13.36% 10.32% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 23.10 89.91 68.11 47.40 22.99 105.57 83.00 -57.40%
EPS 1.52 7.38 6.20 4.70 2.39 10.02 7.64 -65.95%
DPS 0.50 3.76 2.60 2.00 1.00 4.40 3.40 -72.17%
NAPS 0.78 0.78 0.77 0.77 0.78 0.75 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 574,849
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 16.22 61.51 46.34 31.83 15.29 67.34 52.31 -54.22%
EPS 1.07 5.05 4.22 3.16 1.59 6.39 4.82 -63.37%
DPS 0.35 2.57 1.77 1.34 0.66 2.81 2.14 -70.12%
NAPS 0.5477 0.5336 0.5239 0.517 0.5186 0.4784 0.4664 11.31%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.695 0.77 0.89 1.01 1.01 0.905 0.99 -
P/RPS 3.01 0.86 1.31 2.13 4.39 0.86 1.19 85.74%
P/EPS 45.72 10.43 14.35 21.49 42.26 9.03 12.96 131.91%
EY 2.19 9.58 6.97 4.65 2.37 11.07 7.72 -56.85%
DY 0.72 4.88 2.92 1.98 0.99 4.86 3.43 -64.71%
P/NAPS 0.89 0.99 1.16 1.31 1.29 1.21 1.34 -23.89%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 -
Price 0.745 0.755 0.77 0.97 1.12 1.00 0.975 -
P/RPS 3.23 0.84 1.13 2.05 4.87 0.95 1.17 96.91%
P/EPS 49.01 10.23 12.42 20.64 46.86 9.98 12.76 145.45%
EY 2.04 9.77 8.05 4.85 2.13 10.02 7.84 -59.27%
DY 0.67 4.98 3.38 2.06 0.89 4.40 3.49 -66.75%
P/NAPS 0.96 0.97 1.00 1.26 1.44 1.33 1.32 -19.14%

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