[PANTECH] QoQ TTM Result on 31-Aug-2018 [#2]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

24-Oct-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2019

Quarter

31-Aug-2018 [#2]

Profit Trend

QoQ- -1.88%

YoY- 6.63%

Quarter Report

Pantech 2Q_31Aug2018_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
TTM Result
Revenue	575,855	609,217	616,070	632,533	641,571	614,682	617,796	-4.58%
YoY %	-5.48%	-1.11%	-2.60%	-1.41%	4.37%	-0.50%	-	-
Horiz. %	93.21%	98.61%	99.72%	102.39%	103.85%	99.50%	100.00%	-
PBT	57,248	61,625	61,706	60,120	59,652	58,031	59,768	-2.83%
YoY %	-7.10%	-0.13%	2.64%	0.78%	2.79%	-2.91%	-	-
Horiz. %	95.78%	103.11%	103.24%	100.59%	99.81%	97.09%	100.00%	-
Tax	-12,551	-13,980	-14,325	-13,880	-13,267	-12,509	-15,038	-11.36%
YoY %	10.22%	2.41%	-3.21%	-4.62%	-6.06%	16.82%	-	-
Horiz. %	83.46%	92.96%	95.26%	92.30%	88.22%	83.18%	100.00%	-
NP	44,697	47,645	47,381	46,240	46,385	45,522	44,730	-0.04%
YoY %	-6.19%	0.56%	2.47%	-0.31%	1.90%	1.77%	-	-
Horiz. %	99.93%	106.52%	105.93%	103.38%	103.70%	101.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,697	47,645	47,381	46,244	47,129	46,969	47,036	-3.34%
YoY %	-6.19%	0.56%	2.46%	-1.88%	0.34%	-0.14%	-	-
Horiz. %	95.03%	101.29%	100.73%	98.32%	100.20%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	22.69%	23.21%	23.09%	22.24%	21.56%	25.16%	-
YoY %	-3.39%	-2.24%	0.52%	3.82%	3.15%	-14.31%	-	-
Horiz. %	87.12%	90.18%	92.25%	91.77%	88.39%	85.69%	100.00%	-
Total Cost	531,158	561,572	568,689	586,293	595,186	569,160	573,066	-4.94%
YoY %	-5.42%	-1.25%	-3.00%	-1.49%	4.57%	-0.68%	-	-
Horiz. %	92.69%	97.99%	99.24%	102.31%	103.86%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,982	585,360	578,561	571,748	564,721	548,738	573,840	2.90%
YoY %	2.33%	1.18%	1.19%	1.24%	2.91%	-4.37%	-	-
Horiz. %	104.38%	102.01%	100.82%	99.64%	98.41%	95.63%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Dividend
Div	18,648	14,905	11,203	11,350	11,333	18,721	18,696	-0.17%
YoY %	25.11%	33.04%	-1.30%	0.15%	-39.46%	0.13%	-	-
Horiz. %	99.74%	79.72%	59.92%	60.71%	60.62%	100.13%	100.00%	-
Div Payout %	41.72%	31.28%	23.65%	24.55%	24.05%	39.86%	39.75%	-
YoY %	33.38%	32.26%	-3.67%	2.08%	-39.66%	0.28%	-	-
Horiz. %	104.96%	78.69%	59.50%	61.76%	60.50%	100.28%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Equity
Net Worth	598,982	585,360	578,561	571,748	564,721	548,738	573,840	2.90%
YoY %	2.33%	1.18%	1.19%	1.24%	2.91%	-4.37%	-	-
Horiz. %	104.38%	102.01%	100.82%	99.64%	98.41%	95.63%	100.00%	-
NOSH	750,136	747,857	747,857	747,857	747,259	745,853	740,600	0.85%
YoY %	0.30%	0.00%	0.00%	0.08%	0.19%	0.71%	-	-
Horiz. %	101.29%	100.98%	100.98%	100.98%	100.90%	100.71%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Ratio Analysis
NP Margin	7.76%	7.82%	7.69%	7.31%	7.23%	7.41%	7.24%	-
YoY %	-0.77%	1.69%	5.20%	1.11%	-2.43%	2.35%	-	-
Horiz. %	107.18%	108.01%	106.22%	100.97%	99.86%	102.35%	100.00%	-
ROE	7.46%	8.14%	8.19%	8.09%	8.35%	8.56%	8.20%	-
YoY %	-8.35%	-0.61%	1.24%	-3.11%	-2.45%	4.39%	-	-
Horiz. %	90.98%	99.27%	99.88%	98.66%	101.83%	104.39%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Per Share
RPS	76.91	82.22	83.06	85.19	86.34	82.89	78.59	-1.43%
YoY %	-6.46%	-1.01%	-2.50%	-1.33%	4.16%	5.47%	-	-
Horiz. %	97.86%	104.62%	105.69%	108.40%	109.86%	105.47%	100.00%	-
EPS	5.97	6.43	6.39	6.23	6.34	6.33	5.98	-0.11%
YoY %	-7.15%	0.63%	2.57%	-1.74%	0.16%	5.85%	-	-
Horiz. %	99.83%	107.53%	106.86%	104.18%	106.02%	105.85%	100.00%	-
DPS	2.51	2.01	1.51	1.53	1.53	2.52	2.38	3.61%
YoY %	24.88%	33.11%	-1.31%	0.00%	-39.29%	5.88%	-	-
Horiz. %	105.46%	84.45%	63.45%	64.29%	64.29%	105.88%	100.00%	-
NAPS	0.80	0.79	0.78	0.77	0.76	0.74	0.73	6.30%
YoY %	1.27%	1.28%	1.30%	1.32%	2.70%	1.37%	-	-
Horiz. %	109.59%	108.22%	106.85%	105.48%	104.11%	101.37%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 747,857
RPS	67.37	71.27	72.07	74.00	75.05	71.91	72.27	-4.57%
YoY %	-5.47%	-1.11%	-2.61%	-1.40%	4.37%	-0.50%	-	-
Horiz. %	93.22%	98.62%	99.72%	102.39%	103.85%	99.50%	100.00%	-
EPS	5.23	5.57	5.54	5.41	5.51	5.49	5.50	-3.30%
YoY %	-6.10%	0.54%	2.40%	-1.81%	0.36%	-0.18%	-	-
Horiz. %	95.09%	101.27%	100.73%	98.36%	100.18%	99.82%	100.00%	-
DPS	2.18	1.74	1.31	1.33	1.33	2.19	2.19	-0.30%
YoY %	25.29%	32.82%	-1.50%	0.00%	-39.27%	0.00%	-	-
Horiz. %	99.54%	79.45%	59.82%	60.73%	60.73%	100.00%	100.00%	-
NAPS	0.7007	0.6848	0.6768	0.6689	0.6606	0.6419	0.6713	2.90%
YoY %	2.32%	1.18%	1.18%	1.26%	2.91%	-4.38%	-	-
Horiz. %	104.38%	102.01%	100.82%	99.64%	98.41%	95.62%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/19	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	-
Price	0.52	0.54	0.445	0.46	0.605	0.60	0.635	-
P/RPS	0.68	0.66	0.54	0.54	0.70	0.72	0.81	-11.01%
YoY %	3.03%	22.22%	0.00%	-22.86%	-2.78%	-11.11%	-	-
Horiz. %	83.95%	81.48%	66.67%	66.67%	86.42%	88.89%	100.00%	-
P/EPS	8.71	8.40	6.97	7.39	9.54	9.47	10.61	-12.33%
YoY %	3.69%	20.52%	-5.68%	-22.54%	0.74%	-10.74%	-	-
Horiz. %	82.09%	79.17%	65.69%	69.65%	89.92%	89.26%	100.00%	-
EY	11.48	11.91	14.35	13.54	10.48	10.56	9.42	14.10%
YoY %	-3.61%	-17.00%	5.98%	29.20%	-0.76%	12.10%	-	-
Horiz. %	121.87%	126.43%	152.34%	143.74%	111.25%	112.10%	100.00%	-
DY	4.83	3.72	3.39	3.32	2.52	4.21	3.75	18.39%
YoY %	29.84%	9.73%	2.11%	31.75%	-40.14%	12.27%	-	-
Horiz. %	128.80%	99.20%	90.40%	88.53%	67.20%	112.27%	100.00%	-
P/NAPS	0.65	0.68	0.57	0.60	0.80	0.81	0.87	-17.67%
YoY %	-4.41%	19.30%	-5.00%	-25.00%	-1.23%	-6.90%	-	-
Horiz. %	74.71%	78.16%	65.52%	68.97%	91.95%	93.10%	100.00%	-

	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	25/07/19	24/04/19	17/01/19	24/10/18	26/07/18	30/04/18	26/01/18	-
Price	0.49	0.575	0.45	0.47	0.605	0.59	0.635	-
P/RPS	0.64	0.70	0.54	0.55	0.70	0.71	0.81	-14.54%
YoY %	-8.57%	29.63%	-1.82%	-21.43%	-1.41%	-12.35%	-	-
Horiz. %	79.01%	86.42%	66.67%	67.90%	86.42%	87.65%	100.00%	-
P/EPS	8.21	8.94	7.04	7.55	9.54	9.31	10.61	-15.72%
YoY %	-8.17%	26.99%	-6.75%	-20.86%	2.47%	-12.25%	-	-
Horiz. %	77.38%	84.26%	66.35%	71.16%	89.92%	87.75%	100.00%	-
EY	12.18	11.18	14.20	13.25	10.48	10.74	9.42	18.70%
YoY %	8.94%	-21.27%	7.17%	26.43%	-2.42%	14.01%	-	-
Horiz. %	129.30%	118.68%	150.74%	140.66%	111.25%	114.01%	100.00%	-
DY	5.12	3.50	3.36	3.25	2.52	4.28	3.75	23.09%
YoY %	46.29%	4.17%	3.38%	28.97%	-41.12%	14.13%	-	-
Horiz. %	136.53%	93.33%	89.60%	86.67%	67.20%	114.13%	100.00%	-
P/NAPS	0.61	0.73	0.58	0.61	0.80	0.80	0.87	-21.09%
YoY %	-16.44%	25.86%	-4.92%	-23.75%	0.00%	-8.05%	-	-
Horiz. %	70.11%	83.91%	66.67%	70.11%	91.95%	91.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos