[PANTECH] QoQ TTM 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- 5.64%
YoY- -23.81%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 481,001 498,601 513,293 533,729 513,768 533,729 525,772 -5.73%
PBT 42,679 49,872 53,076 52,734 49,690 54,134 58,702 -19.06%
Tax -11,239 -13,035 -15,131 -14,991 -13,962 -15,441 -15,550 -19.38%
NP 31,440 36,837 37,945 37,743 35,728 38,693 43,152 -18.95%
-
NP to SH 31,644 36,937 37,972 37,743 35,728 38,693 43,153 -18.60%
-
Tax Rate 26.33% 26.14% 28.51% 28.43% 28.10% 28.52% 26.49% -
Total Cost 449,561 461,764 475,348 495,986 478,040 495,036 482,620 -4.59%
-
Net Worth 0 0 505,279 499,929 479,006 468,205 457,461 -
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 12,213 12,794 12,731 16,490 16,935 19,045 21,728 -31.77%
Div Payout % 38.60% 34.64% 33.53% 43.69% 47.40% 49.22% 50.35% -
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 0 0 505,279 499,929 479,006 468,205 457,461 -
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 6.54% 7.39% 7.39% 7.07% 6.95% 7.25% 8.21% -
ROE 0.00% 0.00% 7.52% 7.55% 7.46% 8.26% 9.43% -
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 78.67 81.36 84.32 87.54 84.73 88.92 89.65 -8.30%
EPS 5.18 6.03 6.24 6.19 5.89 6.45 7.36 -20.79%
DPS 2.00 2.10 2.10 2.70 2.79 3.17 3.70 -33.51%
NAPS 0.00 0.00 0.83 0.82 0.79 0.78 0.78 -
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 56.26 58.32 60.04 62.43 60.10 62.43 61.50 -5.73%
EPS 3.70 4.32 4.44 4.41 4.18 4.53 5.05 -18.65%
DPS 1.43 1.50 1.49 1.93 1.98 2.23 2.54 -31.69%
NAPS 0.00 0.00 0.591 0.5848 0.5603 0.5477 0.5351 -
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 0.70 0.69 0.70 0.73 0.61 0.78 0.86 -12.76%
P/EPS 10.63 9.29 9.46 10.34 8.74 10.78 10.47 1.01%
EY 9.41 10.76 10.57 9.67 11.44 9.27 9.56 -1.04%
DY 3.64 3.75 3.56 4.23 5.42 4.57 4.81 -16.88%
P/NAPS 0.00 0.00 0.71 0.78 0.65 0.89 0.99 -
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 0.74 0.71 0.68 0.63 0.74 0.84 0.84 -8.06%
P/EPS 11.21 9.62 9.22 8.88 10.61 11.56 10.26 6.05%
EY 8.92 10.39 10.85 11.26 9.43 8.65 9.75 -5.73%
DY 3.45 3.62 3.65 4.92 4.47 4.26 4.91 -20.87%
P/NAPS 0.00 0.00 0.69 0.67 0.79 0.96 0.97 -

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