[PANTECH] QoQ Quarter Result on 31-May-2017 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- 38.14%
YoY- 72.62%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 149,466 156,621 157,099 151,496 152,517 99,080 103,809 27.59%
PBT 14,105 12,432 14,452 17,042 14,259 7,930 6,581 66.46%
Tax -2,902 -2,384 -3,441 -3,782 -5,011 -1,818 -1,549 52.14%
NP 11,203 10,048 11,011 13,260 9,248 6,112 5,032 70.75%
-
NP to SH 11,203 10,052 11,751 13,963 10,108 6,385 5,136 68.43%
-
Tax Rate 20.57% 19.18% 23.81% 22.19% 35.14% 22.93% 23.54% -
Total Cost 138,263 146,573 146,088 138,236 143,269 92,968 98,777 25.20%
-
Net Worth 548,738 573,840 539,511 539,311 522,986 509,572 501,371 6.22%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 3,707 3,930 3,695 7,387 3,683 1,841 3,057 13.75%
Div Payout % 33.10% 39.10% 31.45% 52.91% 36.44% 28.85% 59.52% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 548,738 573,840 539,511 539,311 522,986 509,572 501,371 6.22%
NOSH 745,853 740,600 739,056 738,783 736,601 616,329 611,428 14.20%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 7.50% 6.42% 7.01% 8.75% 6.06% 6.17% 4.85% -
ROE 2.04% 1.75% 2.18% 2.59% 1.93% 1.25% 1.02% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 20.16 19.92 21.26 20.51 20.71 16.14 16.98 12.16%
EPS 1.51 1.36 1.59 1.89 1.37 1.04 0.84 48.00%
DPS 0.50 0.50 0.50 1.00 0.50 0.30 0.50 0.00%
NAPS 0.74 0.73 0.73 0.73 0.71 0.83 0.82 -6.63%
Adjusted Per Share Value based on latest NOSH - 738,783
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 17.49 18.32 18.38 17.72 17.84 11.59 12.14 27.64%
EPS 1.31 1.18 1.37 1.63 1.18 0.75 0.60 68.53%
DPS 0.43 0.46 0.43 0.86 0.43 0.22 0.36 12.61%
NAPS 0.6419 0.6713 0.6311 0.6309 0.6118 0.5961 0.5865 6.21%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.60 0.635 0.63 0.55 0.47 0.525 0.55 -
P/RPS 2.98 3.19 2.96 2.68 2.27 3.25 3.24 -5.43%
P/EPS 39.71 49.66 39.62 29.10 34.25 50.48 65.48 -28.41%
EY 2.52 2.01 2.52 3.44 2.92 1.98 1.53 39.59%
DY 0.83 0.79 0.79 1.82 1.06 0.57 0.91 -5.96%
P/NAPS 0.81 0.87 0.86 0.75 0.66 0.63 0.67 13.52%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 -
Price 0.595 0.635 0.71 0.635 0.61 0.465 0.58 -
P/RPS 2.95 3.19 3.34 3.10 2.95 2.88 3.42 -9.41%
P/EPS 39.38 49.66 44.65 33.60 44.45 44.71 69.05 -31.29%
EY 2.54 2.01 2.24 2.98 2.25 2.24 1.45 45.46%
DY 0.84 0.79 0.70 1.57 0.82 0.65 0.86 -1.56%
P/NAPS 0.80 0.87 0.97 0.87 0.86 0.56 0.71 8.30%

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