[PANTECH] QoQ Quarter Result on 30-Nov-2014 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- -32.2%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 121,409 138,635 129,675 124,049 141,370 130,678 128,432 -3.66%
PBT 13,774 13,529 10,815 11,572 18,218 18,097 18,446 -17.64%
Tax -3,345 -4,405 -3,721 -2,491 -4,824 -4,514 -4,969 -23.13%
NP 10,429 9,124 7,094 9,081 13,394 13,583 13,477 -15.67%
-
NP to SH 10,429 9,124 7,094 9,081 13,394 13,584 13,477 -15.67%
-
Tax Rate 24.28% 32.56% 34.41% 21.53% 26.48% 24.94% 26.94% -
Total Cost 110,980 129,511 122,581 114,968 127,976 117,095 114,955 -2.31%
-
Net Worth 479,006 468,205 457,461 448,228 442,634 443,327 409,085 11.06%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 3,638 3,001 6,803 3,492 5,748 5,683 5,454 -23.60%
Div Payout % 34.88% 32.89% 95.90% 38.46% 42.92% 41.84% 40.47% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 479,006 468,205 457,461 448,228 442,634 443,327 409,085 11.06%
NOSH 606,337 600,263 586,488 582,115 574,849 568,368 545,447 7.28%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 8.59% 6.58% 5.47% 7.32% 9.47% 10.39% 10.49% -
ROE 2.18% 1.95% 1.55% 2.03% 3.03% 3.06% 3.29% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 20.02 23.10 22.11 21.31 24.59 22.99 23.55 -10.23%
EPS 1.72 1.52 1.21 1.56 2.33 2.39 2.47 -21.38%
DPS 0.60 0.50 1.16 0.60 1.00 1.00 1.00 -28.79%
NAPS 0.79 0.78 0.78 0.77 0.77 0.78 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 582,115
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 14.20 16.22 15.17 14.51 16.54 15.29 15.02 -3.66%
EPS 1.22 1.07 0.83 1.06 1.57 1.59 1.58 -15.79%
DPS 0.43 0.35 0.80 0.41 0.67 0.66 0.64 -23.23%
NAPS 0.5604 0.5477 0.5352 0.5244 0.5178 0.5186 0.4786 11.06%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.515 0.695 0.77 0.89 1.01 1.01 0.905 -
P/RPS 2.57 3.01 3.48 4.18 4.11 4.39 3.84 -23.43%
P/EPS 29.94 45.72 63.66 57.05 43.35 42.26 36.63 -12.54%
EY 3.34 2.19 1.57 1.75 2.31 2.37 2.73 14.34%
DY 1.17 0.72 1.51 0.67 0.99 0.99 1.10 4.18%
P/NAPS 0.65 0.89 0.99 1.16 1.31 1.29 1.21 -33.84%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 21/10/15 23/07/15 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 -
Price 0.625 0.745 0.755 0.77 0.97 1.12 1.00 -
P/RPS 3.12 3.23 3.41 3.61 3.94 4.87 4.25 -18.57%
P/EPS 36.34 49.01 62.42 49.36 41.63 46.86 40.47 -6.90%
EY 2.75 2.04 1.60 2.03 2.40 2.13 2.47 7.40%
DY 0.96 0.67 1.54 0.78 1.03 0.89 1.00 -2.67%
P/NAPS 0.79 0.96 0.97 1.00 1.26 1.44 1.33 -29.27%

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