[PANTECH] QoQ TTM Result on 31-May-2016 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- -2.73%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 479,349 436,071 481,001 498,601 513,293 533,729 513,768 -4.52%
PBT 39,095 35,993 42,679 49,872 53,076 52,734 49,690 -14.78%
Tax -10,687 -9,537 -11,239 -13,035 -15,131 -14,991 -13,962 -16.33%
NP 28,408 26,456 31,440 36,837 37,945 37,743 35,728 -14.18%
-
NP to SH 29,718 26,933 31,644 36,937 37,972 37,743 35,728 -11.56%
-
Tax Rate 27.34% 26.50% 26.33% 26.14% 28.51% 28.43% 28.10% -
Total Cost 450,941 409,615 449,561 461,764 475,348 495,986 478,040 -3.81%
-
Net Worth 522,986 0 0 0 505,279 499,929 479,006 6.03%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 11,645 11,006 12,213 12,794 12,731 16,490 16,935 -22.11%
Div Payout % 39.19% 40.87% 38.60% 34.64% 33.53% 43.69% 47.40% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 522,986 0 0 0 505,279 499,929 479,006 6.03%
NOSH 736,601 613,942 611,428 612,803 608,770 609,670 606,337 13.86%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 5.93% 6.07% 6.54% 7.39% 7.39% 7.07% 6.95% -
ROE 5.68% 0.00% 0.00% 0.00% 7.52% 7.55% 7.46% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 65.08 71.03 78.67 81.36 84.32 87.54 84.73 -16.14%
EPS 4.03 4.39 5.18 6.03 6.24 6.19 5.89 -22.37%
DPS 1.58 1.80 2.00 2.10 2.10 2.70 2.79 -31.57%
NAPS 0.71 0.00 0.00 0.00 0.83 0.82 0.79 -6.87%
Adjusted Per Share Value based on latest NOSH - 612,803
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 56.08 51.01 56.27 58.33 60.05 62.44 60.10 -4.51%
EPS 3.48 3.15 3.70 4.32 4.44 4.42 4.18 -11.51%
DPS 1.36 1.29 1.43 1.50 1.49 1.93 1.98 -22.16%
NAPS 0.6118 0.00 0.00 0.00 0.5911 0.5848 0.5604 6.03%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.47 0.525 0.55 0.56 0.59 0.64 0.515 -
P/RPS 0.72 0.74 0.70 0.69 0.70 0.73 0.61 11.69%
P/EPS 11.65 11.97 10.63 9.29 9.46 10.34 8.74 21.13%
EY 8.58 8.36 9.41 10.76 10.57 9.67 11.44 -17.46%
DY 3.36 3.43 3.64 3.75 3.56 4.23 5.42 -27.31%
P/NAPS 0.66 0.00 0.00 0.00 0.71 0.78 0.65 1.02%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 12/01/17 18/10/16 21/07/16 26/04/16 20/01/16 21/10/15 -
Price 0.61 0.465 0.58 0.58 0.575 0.55 0.625 -
P/RPS 0.94 0.65 0.74 0.71 0.68 0.63 0.74 17.30%
P/EPS 15.12 10.60 11.21 9.62 9.22 8.88 10.61 26.66%
EY 6.61 9.43 8.92 10.39 10.85 11.26 9.43 -21.10%
DY 2.59 3.87 3.45 3.62 3.65 4.92 4.47 -30.52%
P/NAPS 0.86 0.00 0.00 0.00 0.69 0.67 0.79 5.82%

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