[PANTECH] QoQ TTM Result on 30-Nov-2017 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 8.46%
YoY- 74.64%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 632,533 641,571 614,682 617,796 560,255 506,965 479,349 20.24%
PBT 60,120 59,652 58,031 59,768 55,266 47,395 39,095 33.12%
Tax -13,880 -13,267 -12,509 -15,038 -14,472 -12,580 -10,687 18.98%
NP 46,240 46,385 45,522 44,730 40,794 34,815 28,408 38.25%
-
NP to SH 46,244 47,129 46,969 47,036 43,369 36,754 29,718 34.17%
-
Tax Rate 23.09% 22.24% 21.56% 25.16% 26.19% 26.54% 27.34% -
Total Cost 586,293 595,186 569,160 573,066 519,461 472,150 450,941 19.06%
-
Net Worth 571,748 564,721 548,738 573,840 539,511 539,311 522,986 6.10%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 11,350 11,333 18,721 18,696 16,607 15,969 11,645 -1.69%
Div Payout % 24.55% 24.05% 39.86% 39.75% 38.29% 43.45% 39.19% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 571,748 564,721 548,738 573,840 539,511 539,311 522,986 6.10%
NOSH 747,857 747,259 745,853 740,600 739,056 738,783 736,601 1.01%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 7.31% 7.23% 7.41% 7.24% 7.28% 6.87% 5.93% -
ROE 8.09% 8.35% 8.56% 8.20% 8.04% 6.81% 5.68% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 85.19 86.34 82.89 78.59 75.81 68.62 65.08 19.60%
EPS 6.23 6.34 6.33 5.98 5.87 4.97 4.03 33.59%
DPS 1.53 1.53 2.52 2.38 2.25 2.16 1.58 -2.11%
NAPS 0.77 0.76 0.74 0.73 0.73 0.73 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 740,600
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 73.99 75.05 71.91 72.27 65.54 59.31 56.07 20.24%
EPS 5.41 5.51 5.49 5.50 5.07 4.30 3.48 34.08%
DPS 1.33 1.33 2.19 2.19 1.94 1.87 1.36 -1.47%
NAPS 0.6688 0.6606 0.6419 0.6713 0.6311 0.6309 0.6118 6.10%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.46 0.605 0.60 0.635 0.63 0.55 0.47 -
P/RPS 0.54 0.70 0.72 0.81 0.83 0.80 0.72 -17.40%
P/EPS 7.39 9.54 9.47 10.61 10.74 11.06 11.65 -26.11%
EY 13.54 10.48 10.56 9.42 9.31 9.05 8.58 35.43%
DY 3.32 2.52 4.21 3.75 3.57 3.93 3.36 -0.79%
P/NAPS 0.60 0.80 0.81 0.87 0.86 0.75 0.66 -6.14%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 24/10/18 26/07/18 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 -
Price 0.47 0.605 0.59 0.635 0.71 0.635 0.61 -
P/RPS 0.55 0.70 0.71 0.81 0.94 0.93 0.94 -29.97%
P/EPS 7.55 9.54 9.31 10.61 12.10 12.76 15.12 -36.97%
EY 13.25 10.48 10.74 9.42 8.27 7.83 6.61 58.77%
DY 3.25 2.52 4.28 3.75 3.17 3.40 2.59 16.29%
P/NAPS 0.61 0.80 0.80 0.87 0.97 0.87 0.86 -20.41%

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