[PANTECH] QoQ Quarter Result on 30-Nov-2015 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 6.4%
YoY- 22.19%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 103,809 123,943 109,239 144,010 121,409 138,635 129,675 -13.72%
PBT 6,581 10,325 11,157 14,616 13,774 13,529 10,815 -28.08%
Tax -1,549 -2,309 -3,861 -3,520 -3,345 -4,405 -3,721 -44.09%
NP 5,032 8,016 7,296 11,096 10,429 9,124 7,094 -20.38%
-
NP to SH 5,136 8,089 7,323 11,096 10,429 9,124 7,094 -19.29%
-
Tax Rate 23.54% 22.36% 34.61% 24.08% 24.28% 32.56% 34.41% -
Total Cost 98,777 115,927 101,943 132,914 110,980 129,511 122,581 -13.34%
-
Net Worth 501,371 514,754 505,279 499,929 479,006 468,205 457,461 6.27%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 3,057 3,064 3,043 3,048 3,638 3,001 6,803 -41.19%
Div Payout % 59.52% 37.88% 41.57% 27.47% 34.88% 32.89% 95.90% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 501,371 514,754 505,279 499,929 479,006 468,205 457,461 6.27%
NOSH 611,428 612,803 608,770 609,670 606,337 600,263 586,488 2.80%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 4.85% 6.47% 6.68% 7.71% 8.59% 6.58% 5.47% -
ROE 1.02% 1.57% 1.45% 2.22% 2.18% 1.95% 1.55% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 16.98 20.23 17.94 23.62 20.02 23.10 22.11 -16.07%
EPS 0.84 1.32 1.00 1.82 1.72 1.52 1.21 -21.51%
DPS 0.50 0.50 0.50 0.50 0.60 0.50 1.16 -42.79%
NAPS 0.82 0.84 0.83 0.82 0.79 0.78 0.78 3.37%
Adjusted Per Share Value based on latest NOSH - 609,670
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 12.14 14.50 12.78 16.85 14.20 16.22 15.17 -13.74%
EPS 0.60 0.95 0.86 1.30 1.22 1.07 0.83 -19.37%
DPS 0.36 0.36 0.36 0.36 0.43 0.35 0.80 -41.13%
NAPS 0.5865 0.6022 0.5911 0.5848 0.5604 0.5477 0.5352 6.26%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.55 0.56 0.59 0.64 0.515 0.695 0.77 -
P/RPS 3.24 2.77 3.29 2.71 2.57 3.01 3.48 -4.63%
P/EPS 65.48 42.42 49.05 35.16 29.94 45.72 63.66 1.88%
EY 1.53 2.36 2.04 2.84 3.34 2.19 1.57 -1.69%
DY 0.91 0.89 0.85 0.78 1.17 0.72 1.51 -28.54%
P/NAPS 0.67 0.67 0.71 0.78 0.65 0.89 0.99 -22.82%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 23/07/15 24/04/15 -
Price 0.58 0.58 0.575 0.55 0.625 0.745 0.755 -
P/RPS 3.42 2.87 3.20 2.33 3.12 3.23 3.41 0.19%
P/EPS 69.05 43.94 47.80 30.22 36.34 49.01 62.42 6.92%
EY 1.45 2.28 2.09 3.31 2.75 2.04 1.60 -6.32%
DY 0.86 0.86 0.87 0.91 0.96 0.67 1.54 -32.06%
P/NAPS 0.71 0.69 0.69 0.67 0.79 0.96 0.97 -18.70%

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