[PANTECH] QoQ TTM Result on 31-May-2014 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -0.33%
YoY- -5.07%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 525,772 524,529 531,569 544,025 575,610 601,976 642,407 -12.53%
PBT 58,702 66,333 71,100 74,799 75,224 75,571 80,110 -18.76%
Tax -15,550 -16,798 -18,553 -20,344 -20,590 -20,731 -21,750 -20.09%
NP 43,152 49,535 52,547 54,455 54,634 54,840 58,360 -18.27%
-
NP to SH 43,153 49,536 52,548 54,456 54,635 54,841 58,361 -18.27%
-
Tax Rate 26.49% 25.32% 26.09% 27.20% 27.37% 27.43% 27.15% -
Total Cost 482,620 474,994 479,022 489,570 520,976 547,136 584,047 -11.97%
-
Net Worth 457,461 448,228 442,634 443,327 409,085 399,500 383,864 12.44%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 21,728 20,379 22,285 22,846 23,280 23,562 23,790 -5.88%
Div Payout % 50.35% 41.14% 42.41% 41.95% 42.61% 42.97% 40.76% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 457,461 448,228 442,634 443,327 409,085 399,500 383,864 12.44%
NOSH 586,488 582,115 574,849 568,368 545,447 539,866 525,841 7.56%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 8.21% 9.44% 9.89% 10.01% 9.49% 9.11% 9.08% -
ROE 9.43% 11.05% 11.87% 12.28% 13.36% 13.73% 15.20% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 89.65 90.11 92.47 95.72 105.53 111.50 122.17 -18.68%
EPS 7.36 8.51 9.14 9.58 10.02 10.16 11.10 -24.01%
DPS 3.70 3.50 3.88 4.02 4.27 4.36 4.52 -12.52%
NAPS 0.78 0.77 0.77 0.78 0.75 0.74 0.73 4.52%
Adjusted Per Share Value based on latest NOSH - 568,368
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 61.51 61.36 62.18 63.64 67.34 70.42 75.15 -12.53%
EPS 5.05 5.79 6.15 6.37 6.39 6.42 6.83 -18.27%
DPS 2.54 2.38 2.61 2.67 2.72 2.76 2.78 -5.85%
NAPS 0.5351 0.5243 0.5178 0.5186 0.4786 0.4673 0.4491 12.42%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.77 0.89 1.01 1.01 0.905 0.99 0.945 -
P/RPS 0.86 0.99 1.09 1.06 0.86 0.89 0.77 7.66%
P/EPS 10.47 10.46 11.05 10.54 9.04 9.75 8.51 14.86%
EY 9.56 9.56 9.05 9.49 11.07 10.26 11.74 -12.83%
DY 4.81 3.93 3.84 3.98 4.72 4.41 4.79 0.27%
P/NAPS 0.99 1.16 1.31 1.29 1.21 1.34 1.29 -16.21%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 24/04/15 22/01/15 20/10/14 23/07/14 24/04/14 22/01/14 24/10/13 -
Price 0.755 0.77 0.97 1.12 1.00 0.975 1.03 -
P/RPS 0.84 0.85 1.05 1.17 0.95 0.87 0.84 0.00%
P/EPS 10.26 9.05 10.61 11.69 9.98 9.60 9.28 6.94%
EY 9.75 11.05 9.42 8.55 10.02 10.42 10.78 -6.49%
DY 4.91 4.55 4.00 3.59 4.27 4.48 4.39 7.77%
P/NAPS 0.97 1.00 1.26 1.44 1.33 1.32 1.41 -22.12%

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