[PANTECH] QoQ Cumulative Quarter Result on 31-May-2016 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- -78.7%
YoY- -11.34%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 479,349 326,832 227,752 123,943 513,293 404,054 260,044 50.39%
PBT 39,095 24,836 16,906 10,325 53,076 41,919 27,303 27.06%
Tax -10,687 -5,676 -3,858 -2,309 -15,131 -11,271 -7,751 23.90%
NP 28,408 19,160 13,048 8,016 37,945 30,648 19,552 28.31%
-
NP to SH 29,718 19,610 13,225 8,089 37,972 30,648 19,552 32.22%
-
Tax Rate 27.34% 22.85% 22.82% 22.36% 28.51% 26.89% 28.39% -
Total Cost 450,941 307,672 214,704 115,927 475,348 373,406 240,492 52.11%
-
Net Worth 523,264 509,572 502,060 514,754 505,609 498,638 478,206 6.19%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 13,265 7,981 6,122 3,064 12,792 9,729 6,658 58.40%
Div Payout % 44.64% 40.70% 46.30% 37.88% 33.69% 31.75% 34.06% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 523,264 509,572 502,060 514,754 505,609 498,638 478,206 6.19%
NOSH 736,992 616,329 612,268 612,803 609,168 608,095 605,325 14.03%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 5.93% 5.86% 5.73% 6.47% 7.39% 7.59% 7.52% -
ROE 5.68% 3.85% 2.63% 1.57% 7.51% 6.15% 4.09% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 65.04 53.23 37.20 20.23 84.26 66.45 42.96 31.88%
EPS 4.03 3.20 2.16 1.32 5.19 5.04 3.23 15.91%
DPS 1.80 1.30 1.00 0.50 2.10 1.60 1.10 38.90%
NAPS 0.71 0.83 0.82 0.84 0.83 0.82 0.79 -6.87%
Adjusted Per Share Value based on latest NOSH - 612,803
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 56.08 38.23 26.64 14.50 60.05 47.27 30.42 50.40%
EPS 3.48 2.29 1.55 0.95 4.44 3.59 2.29 32.21%
DPS 1.55 0.93 0.72 0.36 1.50 1.14 0.78 58.12%
NAPS 0.6121 0.5961 0.5873 0.6022 0.5915 0.5833 0.5594 6.19%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.47 0.525 0.55 0.56 0.59 0.64 0.515 -
P/RPS 0.72 0.99 1.48 2.77 0.70 0.96 1.20 -28.88%
P/EPS 11.66 16.44 25.46 42.42 9.47 12.70 15.94 -18.83%
EY 8.58 6.08 3.93 2.36 10.57 7.88 6.27 23.28%
DY 3.83 2.48 1.82 0.89 3.56 2.50 2.14 47.46%
P/NAPS 0.66 0.63 0.67 0.67 0.71 0.78 0.65 1.02%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 -
Price 0.61 0.465 0.58 0.58 0.575 0.55 0.625 -
P/RPS 0.94 0.87 1.56 2.87 0.68 0.83 1.45 -25.11%
P/EPS 15.13 14.56 26.85 43.94 9.22 10.91 19.35 -15.13%
EY 6.61 6.87 3.72 2.28 10.84 9.16 5.17 17.81%
DY 2.95 2.80 1.72 0.86 3.65 2.91 1.76 41.14%
P/NAPS 0.86 0.56 0.71 0.69 0.69 0.67 0.79 5.82%

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