[PANTECH] QoQ Cumulative Quarter Result on 31-May-2015 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -78.86%
YoY- -32.83%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 513,293 404,054 260,044 138,635 525,772 396,097 272,048 52.75%
PBT 53,076 41,919 27,303 13,529 58,702 47,887 36,315 28.81%
Tax -15,131 -11,271 -7,751 -4,405 -15,550 -11,829 -9,338 37.99%
NP 37,945 30,648 19,552 9,124 43,152 36,058 26,977 25.56%
-
NP to SH 37,972 30,648 19,552 9,124 43,152 36,058 26,977 25.62%
-
Tax Rate 28.51% 26.89% 28.39% 32.56% 26.49% 24.70% 25.71% -
Total Cost 475,348 373,406 240,492 129,511 482,620 360,039 245,071 55.59%
-
Net Worth 505,609 498,638 478,206 468,205 456,133 447,817 441,963 9.39%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 12,792 9,729 6,658 3,001 21,987 15,121 11,479 7.49%
Div Payout % 33.69% 31.75% 34.06% 32.89% 50.95% 41.94% 42.55% -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 505,609 498,638 478,206 468,205 456,133 447,817 441,963 9.39%
NOSH 609,168 608,095 605,325 600,263 584,786 581,580 573,978 4.05%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 7.39% 7.59% 7.52% 6.58% 8.21% 9.10% 9.92% -
ROE 7.51% 6.15% 4.09% 1.95% 9.46% 8.05% 6.10% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 84.26 66.45 42.96 23.10 89.91 68.11 47.40 46.79%
EPS 5.19 5.04 3.23 1.52 7.38 6.20 4.70 6.84%
DPS 2.10 1.60 1.10 0.50 3.76 2.60 2.00 3.30%
NAPS 0.83 0.82 0.79 0.78 0.78 0.77 0.77 5.13%
Adjusted Per Share Value based on latest NOSH - 600,263
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 60.05 47.27 30.42 16.22 61.51 46.34 31.82 52.77%
EPS 4.44 3.59 2.29 1.07 5.05 4.22 3.16 25.47%
DPS 1.50 1.14 0.78 0.35 2.57 1.77 1.34 7.81%
NAPS 0.5915 0.5833 0.5594 0.5477 0.5336 0.5239 0.517 9.39%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.59 0.64 0.515 0.695 0.77 0.89 1.01 -
P/RPS 0.70 0.96 1.20 3.01 0.86 1.31 2.13 -52.40%
P/EPS 9.47 12.70 15.94 45.72 10.43 14.35 21.49 -42.12%
EY 10.57 7.88 6.27 2.19 9.58 6.97 4.65 72.96%
DY 3.56 2.50 2.14 0.72 4.88 2.92 1.98 47.91%
P/NAPS 0.71 0.78 0.65 0.89 0.99 1.16 1.31 -33.54%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 -
Price 0.575 0.55 0.625 0.745 0.755 0.77 0.97 -
P/RPS 0.68 0.83 1.45 3.23 0.84 1.13 2.05 -52.11%
P/EPS 9.22 10.91 19.35 49.01 10.23 12.42 20.64 -41.59%
EY 10.84 9.16 5.17 2.04 9.77 8.05 4.85 71.02%
DY 3.65 2.91 1.76 0.67 4.98 3.38 2.06 46.47%
P/NAPS 0.69 0.67 0.79 0.96 0.97 1.00 1.26 -33.08%

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