[PANTECH] QoQ Cumulative Quarter Result on 31-Aug-2017 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- 84.17%
YoY- 94.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 178,385 614,682 465,216 308,595 151,496 479,349 326,832 -33.23%
PBT 18,663 58,031 43,926 31,495 17,042 39,095 24,836 -17.35%
Tax -4,540 -12,509 -9,607 -7,223 -3,782 -10,687 -5,676 -13.84%
NP 14,123 45,522 34,319 24,272 13,260 28,408 19,160 -18.41%
-
NP to SH 14,123 46,969 35,766 25,715 13,963 29,718 19,610 -19.66%
-
Tax Rate 24.33% 21.56% 21.87% 22.93% 22.19% 27.34% 22.85% -
Total Cost 164,262 569,160 430,897 284,323 138,236 450,941 307,672 -34.21%
-
Net Worth 564,721 548,738 573,840 539,423 539,311 523,264 509,572 7.09%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - 18,538 15,721 11,084 7,387 13,265 7,981 -
Div Payout % - 39.47% 43.96% 43.10% 52.91% 44.64% 40.70% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 564,721 548,738 573,840 539,423 539,311 523,264 509,572 7.09%
NOSH 747,259 745,853 740,600 738,936 738,783 736,992 616,329 13.71%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 7.92% 7.41% 7.38% 7.87% 8.75% 5.93% 5.86% -
ROE 2.50% 8.56% 6.23% 4.77% 2.59% 5.68% 3.85% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 24.01 82.89 59.18 41.76 20.51 65.04 53.23 -41.21%
EPS 1.90 6.33 4.83 3.48 1.89 4.03 3.20 -29.37%
DPS 0.00 2.50 2.00 1.50 1.00 1.80 1.30 -
NAPS 0.76 0.74 0.73 0.73 0.73 0.71 0.83 -5.70%
Adjusted Per Share Value based on latest NOSH - 739,056
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 20.87 71.90 54.42 36.10 17.72 56.07 38.23 -33.22%
EPS 1.65 5.49 4.18 3.01 1.63 3.48 2.29 -19.64%
DPS 0.00 2.17 1.84 1.30 0.86 1.55 0.93 -
NAPS 0.6606 0.6419 0.6712 0.631 0.6308 0.6121 0.5961 7.09%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.605 0.60 0.635 0.63 0.55 0.47 0.525 -
P/RPS 2.52 0.72 1.07 1.51 2.68 0.72 0.99 86.53%
P/EPS 31.83 9.47 13.96 18.10 29.10 11.66 16.44 55.40%
EY 3.14 10.56 7.17 5.52 3.44 8.58 6.08 -35.65%
DY 0.00 4.17 3.15 2.38 1.82 3.83 2.48 -
P/NAPS 0.80 0.81 0.87 0.86 0.75 0.66 0.63 17.28%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 -
Price 0.605 0.595 0.635 0.71 0.635 0.61 0.465 -
P/RPS 2.52 0.72 1.07 1.70 3.10 0.94 0.87 103.33%
P/EPS 31.83 9.39 13.96 20.40 33.60 15.13 14.56 68.52%
EY 3.14 10.65 7.17 4.90 2.98 6.61 6.87 -40.69%
DY 0.00 4.20 3.15 2.11 1.57 2.95 2.80 -
P/NAPS 0.80 0.80 0.87 0.97 0.87 0.86 0.56 26.87%

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