[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

Pantech1Q_28Feb15.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
TTM Result
Revenue	525,772	524,529	531,569	544,025	575,610	601,976	642,407	-12.53%
YoY %	0.24%	-1.32%	-2.29%	-5.49%	-4.38%	-6.29%	-	-
Horiz. %	81.84%	81.65%	82.75%	84.69%	89.60%	93.71%	100.00%	-
PBT	58,702	66,333	71,100	74,799	75,224	75,571	80,110	-18.76%
YoY %	-11.50%	-6.70%	-4.95%	-0.56%	-0.46%	-5.67%	-	-
Horiz. %	73.28%	82.80%	88.75%	93.37%	93.90%	94.33%	100.00%	-
Tax	-15,550	-16,798	-18,553	-20,344	-20,590	-20,731	-21,750	-20.09%
YoY %	7.43%	9.46%	8.80%	1.19%	0.68%	4.69%	-	-
Horiz. %	71.49%	77.23%	85.30%	93.54%	94.67%	95.31%	100.00%	-
NP	43,152	49,535	52,547	54,455	54,634	54,840	58,360	-18.27%
YoY %	-12.89%	-5.73%	-3.50%	-0.33%	-0.38%	-6.03%	-	-
Horiz. %	73.94%	84.88%	90.04%	93.31%	93.62%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,153	49,536	52,548	54,456	54,635	54,841	58,361	-18.27%
YoY %	-12.89%	-5.73%	-3.50%	-0.33%	-0.38%	-6.03%	-	-
Horiz. %	73.94%	84.88%	90.04%	93.31%	93.62%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.49%	25.32%	26.09%	27.20%	27.37%	27.43%	27.15%	-
YoY %	4.62%	-2.95%	-4.08%	-0.62%	-0.22%	1.03%	-	-
Horiz. %	97.57%	93.26%	96.10%	100.18%	100.81%	101.03%	100.00%	-
Total Cost	482,620	474,994	479,022	489,570	520,976	547,136	584,047	-11.97%
YoY %	1.61%	-0.84%	-2.15%	-6.03%	-4.78%	-6.32%	-	-
Horiz. %	82.63%	81.33%	82.02%	83.82%	89.20%	93.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	457,461	448,228	442,634	443,327	409,085	399,500	383,864	12.44%
YoY %	2.06%	1.26%	-0.16%	8.37%	2.40%	4.07%	-	-
Horiz. %	119.17%	116.77%	115.31%	115.49%	106.57%	104.07%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Dividend
Div	21,728	20,379	22,285	22,846	23,280	23,562	23,790	-5.88%
YoY %	6.62%	-8.55%	-2.46%	-1.86%	-1.20%	-0.96%	-	-
Horiz. %	91.33%	85.66%	93.67%	96.03%	97.86%	99.04%	100.00%	-
Div Payout %	50.35%	41.14%	42.41%	41.95%	42.61%	42.97%	40.76%	-
YoY %	22.39%	-2.99%	1.10%	-1.55%	-0.84%	5.42%	-	-
Horiz. %	123.53%	100.93%	104.05%	102.92%	104.54%	105.42%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Equity
Net Worth	457,461	448,228	442,634	443,327	409,085	399,500	383,864	12.44%
YoY %	2.06%	1.26%	-0.16%	8.37%	2.40%	4.07%	-	-
Horiz. %	119.17%	116.77%	115.31%	115.49%	106.57%	104.07%	100.00%	-
NOSH	586,488	582,115	574,849	568,368	545,447	539,866	525,841	7.56%
YoY %	0.75%	1.26%	1.14%	4.20%	1.03%	2.67%	-	-
Horiz. %	111.53%	110.70%	109.32%	108.09%	103.73%	102.67%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Ratio Analysis
NP Margin	8.21%	9.44%	9.89%	10.01%	9.49%	9.11%	9.08%	-
YoY %	-13.03%	-4.55%	-1.20%	5.48%	4.17%	0.33%	-	-
Horiz. %	90.42%	103.96%	108.92%	110.24%	104.52%	100.33%	100.00%	-
ROE	9.43%	11.05%	11.87%	12.28%	13.36%	13.73%	15.20%	-
YoY %	-14.66%	-6.91%	-3.34%	-8.08%	-2.69%	-9.67%	-	-
Horiz. %	62.04%	72.70%	78.09%	80.79%	87.89%	90.33%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Per Share
RPS	89.65	90.11	92.47	95.72	105.53	111.50	122.17	-18.68%
YoY %	-0.51%	-2.55%	-3.40%	-9.30%	-5.35%	-8.73%	-	-
Horiz. %	73.38%	73.76%	75.69%	78.35%	86.38%	91.27%	100.00%	-
EPS	7.36	8.51	9.14	9.58	10.02	10.16	11.10	-24.01%
YoY %	-13.51%	-6.89%	-4.59%	-4.39%	-1.38%	-8.47%	-	-
Horiz. %	66.31%	76.67%	82.34%	86.31%	90.27%	91.53%	100.00%	-
DPS	3.70	3.50	3.88	4.02	4.27	4.36	4.52	-12.52%
YoY %	5.71%	-9.79%	-3.48%	-5.85%	-2.06%	-3.54%	-	-
Horiz. %	81.86%	77.43%	85.84%	88.94%	94.47%	96.46%	100.00%	-
NAPS	0.78	0.77	0.77	0.78	0.75	0.74	0.73	4.52%
YoY %	1.30%	0.00%	-1.28%	4.00%	1.35%	1.37%	-	-
Horiz. %	106.85%	105.48%	105.48%	106.85%	102.74%	101.37%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Adjusted Per Share Value based on latest NOSH - 568,368
RPS	61.50	61.36	62.18	63.64	67.33	70.41	75.14	-12.53%
YoY %	0.23%	-1.32%	-2.29%	-5.48%	-4.37%	-6.29%	-	-
Horiz. %	81.85%	81.66%	82.75%	84.70%	89.61%	93.71%	100.00%	-
EPS	5.05	5.79	6.15	6.37	6.39	6.41	6.83	-18.27%
YoY %	-12.78%	-5.85%	-3.45%	-0.31%	-0.31%	-6.15%	-	-
Horiz. %	73.94%	84.77%	90.04%	93.27%	93.56%	93.85%	100.00%	-
DPS	2.54	2.38	2.61	2.67	2.72	2.76	2.78	-5.85%
YoY %	6.72%	-8.81%	-2.25%	-1.84%	-1.45%	-0.72%	-	-
Horiz. %	91.37%	85.61%	93.88%	96.04%	97.84%	99.28%	100.00%	-
NAPS	0.5351	0.5243	0.5178	0.5186	0.4785	0.4673	0.449	12.44%
YoY %	2.06%	1.26%	-0.15%	8.38%	2.40%	4.08%	-	-
Horiz. %	119.18%	116.77%	115.32%	115.50%	106.57%	104.08%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-13.13%	-9.17%	2.83%	23.26%	-3.37%	15.58%	-	-
Horiz. %	111.69%	128.57%	141.56%	137.66%	111.69%	115.58%	100.00%	-
P/EPS	10.47	10.46	11.05	10.54	9.04	9.75	8.51	14.86%
YoY %	0.10%	-5.34%	4.84%	16.59%	-7.28%	14.57%	-	-
Horiz. %	123.03%	122.91%	129.85%	123.85%	106.23%	114.57%	100.00%	-
EY	9.56	9.56	9.05	9.49	11.07	10.26	11.74	-12.83%
YoY %	0.00%	5.64%	-4.64%	-14.27%	7.89%	-12.61%	-	-
Horiz. %	81.43%	81.43%	77.09%	80.83%	94.29%	87.39%	100.00%	-
DY	4.81	3.93	3.84	3.98	4.72	4.41	4.79	0.27%
YoY %	22.39%	2.34%	-3.52%	-15.68%	7.03%	-7.93%	-	-
Horiz. %	100.42%	82.05%	80.17%	83.09%	98.54%	92.07%	100.00%	-
P/NAPS	0.99	1.16	1.31	1.29	1.21	1.34	1.29	-16.21%
YoY %	-14.66%	-11.45%	1.55%	6.61%	-9.70%	3.88%	-	-
Horiz. %	76.74%	89.92%	101.55%	100.00%	93.80%	103.88%	100.00%	-

	28/02/15	30/11/14	31/08/14	31/05/14	28/02/14	30/11/13	31/08/13	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.18%	-19.05%	-10.26%	23.16%	9.20%	3.57%	-	-
Horiz. %	100.00%	101.19%	125.00%	139.29%	113.10%	103.57%	100.00%	-
P/EPS	10.26	9.05	10.61	11.69	9.98	9.60	9.28	6.94%
YoY %	13.37%	-14.70%	-9.24%	17.13%	3.96%	3.45%	-	-
Horiz. %	110.56%	97.52%	114.33%	125.97%	107.54%	103.45%	100.00%	-
EY	9.75	11.05	9.42	8.55	10.02	10.42	10.78	-6.49%
YoY %	-11.76%	17.30%	10.18%	-14.67%	-3.84%	-3.34%	-	-
Horiz. %	90.45%	102.50%	87.38%	79.31%	92.95%	96.66%	100.00%	-
DY	4.91	4.55	4.00	3.59	4.27	4.48	4.39	7.77%
YoY %	7.91%	13.75%	11.42%	-15.93%	-4.69%	2.05%	-	-
Horiz. %	111.85%	103.64%	91.12%	81.78%	97.27%	102.05%	100.00%	-
P/NAPS	0.97	1.00	1.26	1.44	1.33	1.32	1.41	-22.12%
YoY %	-3.00%	-20.63%	-12.50%	8.27%	0.76%	-6.38%	-	-
Horiz. %	68.79%	70.92%	89.36%	102.13%	94.33%	93.62%	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