[PANTECH] QoQ Quarter Result on 28-Feb-2017 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 58.31%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 156,621 157,099 151,496 152,517 99,080 103,809 123,943 16.86%
PBT 12,432 14,452 17,042 14,259 7,930 6,581 10,325 13.16%
Tax -2,384 -3,441 -3,782 -5,011 -1,818 -1,549 -2,309 2.15%
NP 10,048 11,011 13,260 9,248 6,112 5,032 8,016 16.23%
-
NP to SH 10,052 11,751 13,963 10,108 6,385 5,136 8,089 15.57%
-
Tax Rate 19.18% 23.81% 22.19% 35.14% 22.93% 23.54% 22.36% -
Total Cost 146,573 146,088 138,236 143,269 92,968 98,777 115,927 16.90%
-
Net Worth 573,840 539,511 539,311 522,986 509,572 501,371 514,754 7.50%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 3,930 3,695 7,387 3,683 1,841 3,057 3,064 18.03%
Div Payout % 39.10% 31.45% 52.91% 36.44% 28.85% 59.52% 37.88% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 573,840 539,511 539,311 522,986 509,572 501,371 514,754 7.50%
NOSH 740,600 739,056 738,783 736,601 616,329 611,428 612,803 13.44%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 6.42% 7.01% 8.75% 6.06% 6.17% 4.85% 6.47% -
ROE 1.75% 2.18% 2.59% 1.93% 1.25% 1.02% 1.57% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 19.92 21.26 20.51 20.71 16.14 16.98 20.23 -1.02%
EPS 1.36 1.59 1.89 1.37 1.04 0.84 1.32 2.00%
DPS 0.50 0.50 1.00 0.50 0.30 0.50 0.50 0.00%
NAPS 0.73 0.73 0.73 0.71 0.83 0.82 0.84 -8.92%
Adjusted Per Share Value based on latest NOSH - 736,601
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 18.32 18.38 17.72 17.84 11.59 12.14 14.50 16.85%
EPS 1.18 1.37 1.63 1.18 0.75 0.60 0.95 15.53%
DPS 0.46 0.43 0.86 0.43 0.22 0.36 0.36 17.73%
NAPS 0.6713 0.6311 0.6309 0.6118 0.5961 0.5865 0.6022 7.50%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.635 0.63 0.55 0.47 0.525 0.55 0.56 -
P/RPS 3.19 2.96 2.68 2.27 3.25 3.24 2.77 9.85%
P/EPS 49.66 39.62 29.10 34.25 50.48 65.48 42.42 11.06%
EY 2.01 2.52 3.44 2.92 1.98 1.53 2.36 -10.14%
DY 0.79 0.79 1.82 1.06 0.57 0.91 0.89 -7.63%
P/NAPS 0.87 0.86 0.75 0.66 0.63 0.67 0.67 19.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 21/07/16 -
Price 0.635 0.71 0.635 0.61 0.465 0.58 0.58 -
P/RPS 3.19 3.34 3.10 2.95 2.88 3.42 2.87 7.29%
P/EPS 49.66 44.65 33.60 44.45 44.71 69.05 43.94 8.49%
EY 2.01 2.24 2.98 2.25 2.24 1.45 2.28 -8.05%
DY 0.79 0.70 1.57 0.82 0.65 0.86 0.86 -5.49%
P/NAPS 0.87 0.97 0.87 0.86 0.56 0.71 0.69 16.69%

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