[PANTECH] QoQ TTM Result on 28-Feb-2019 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
28-Feb-2019 [#4]
Profit Trend
QoQ- 0.56%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 601,180 575,825 575,855 609,217 616,070 632,533 641,571 -4.23%
PBT 50,472 51,627 57,248 61,625 61,706 60,120 59,652 -10.53%
Tax -10,382 -10,616 -12,551 -13,980 -14,325 -13,880 -13,267 -15.06%
NP 40,090 41,011 44,697 47,645 47,381 46,240 46,385 -9.25%
-
NP to SH 40,090 41,011 44,697 47,645 47,381 46,244 47,129 -10.21%
-
Tax Rate 20.57% 20.56% 21.92% 22.69% 23.21% 23.09% 22.24% -
Total Cost 561,090 534,814 531,158 561,572 568,689 586,293 595,186 -3.85%
-
Net Worth 607,069 599,404 598,982 585,360 578,561 571,748 564,721 4.93%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 18,646 18,682 18,648 14,905 11,203 11,350 11,333 39.32%
Div Payout % 46.51% 45.55% 41.72% 31.28% 23.65% 24.55% 24.05% -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 607,069 599,404 598,982 585,360 578,561 571,748 564,721 4.93%
NOSH 750,671 750,671 750,136 747,857 747,857 747,857 747,259 0.30%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 6.67% 7.12% 7.76% 7.82% 7.69% 7.31% 7.23% -
ROE 6.60% 6.84% 7.46% 8.14% 8.19% 8.09% 8.35% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 80.21 76.85 76.91 82.22 83.06 85.19 86.34 -4.78%
EPS 5.35 5.47 5.97 6.43 6.39 6.23 6.34 -10.69%
DPS 2.50 2.51 2.51 2.01 1.51 1.53 1.53 38.68%
NAPS 0.81 0.80 0.80 0.79 0.78 0.77 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 747,857
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 70.33 67.36 67.37 71.27 72.07 74.00 75.05 -4.23%
EPS 4.69 4.80 5.23 5.57 5.54 5.41 5.51 -10.17%
DPS 2.18 2.19 2.18 1.74 1.31 1.33 1.33 38.97%
NAPS 0.7102 0.7012 0.7007 0.6848 0.6768 0.6689 0.6606 4.94%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.48 0.50 0.52 0.54 0.445 0.46 0.605 -
P/RPS 0.60 0.65 0.68 0.66 0.54 0.54 0.70 -9.75%
P/EPS 8.97 9.13 8.71 8.40 6.97 7.39 9.54 -4.02%
EY 11.14 10.95 11.48 11.91 14.35 13.54 10.48 4.15%
DY 5.21 5.02 4.83 3.72 3.39 3.32 2.52 62.21%
P/NAPS 0.59 0.63 0.65 0.68 0.57 0.60 0.80 -18.35%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 15/01/20 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 26/07/18 -
Price 0.495 0.515 0.49 0.575 0.45 0.47 0.605 -
P/RPS 0.62 0.67 0.64 0.70 0.54 0.55 0.70 -7.76%
P/EPS 9.25 9.41 8.21 8.94 7.04 7.55 9.54 -2.03%
EY 10.81 10.63 12.18 11.18 14.20 13.25 10.48 2.08%
DY 5.05 4.87 5.12 3.50 3.36 3.25 2.52 58.88%
P/NAPS 0.61 0.64 0.61 0.73 0.58 0.61 0.80 -16.52%

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