[PANTECH] QoQ TTM Result on 31-May-2017 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
26-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- 23.68%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 614,682 617,796 560,255 506,965 479,349 436,071 481,001 17.81%
PBT 58,031 59,768 55,266 47,395 39,095 35,993 42,679 22.80%
Tax -12,509 -15,038 -14,472 -12,580 -10,687 -9,537 -11,239 7.41%
NP 45,522 44,730 40,794 34,815 28,408 26,456 31,440 28.07%
-
NP to SH 46,969 47,036 43,369 36,754 29,718 26,933 31,644 30.21%
-
Tax Rate 21.56% 25.16% 26.19% 26.54% 27.34% 26.50% 26.33% -
Total Cost 569,160 573,066 519,461 472,150 450,941 409,615 449,561 17.08%
-
Net Worth 548,738 573,840 539,511 539,311 522,986 0 0 -
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 18,721 18,696 16,607 15,969 11,645 11,006 12,213 33.04%
Div Payout % 39.86% 39.75% 38.29% 43.45% 39.19% 40.87% 38.60% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 548,738 573,840 539,511 539,311 522,986 0 0 -
NOSH 745,853 740,600 739,056 738,783 736,601 613,942 611,428 14.20%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 7.41% 7.24% 7.28% 6.87% 5.93% 6.07% 6.54% -
ROE 8.56% 8.20% 8.04% 6.81% 5.68% 0.00% 0.00% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 82.89 78.59 75.81 68.62 65.08 71.03 78.67 3.55%
EPS 6.33 5.98 5.87 4.97 4.03 4.39 5.18 14.34%
DPS 2.52 2.38 2.25 2.16 1.58 1.80 2.00 16.70%
NAPS 0.74 0.73 0.73 0.73 0.71 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 738,783
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 71.91 72.27 65.54 59.31 56.08 51.01 56.27 17.81%
EPS 5.49 5.50 5.07 4.30 3.48 3.15 3.70 30.18%
DPS 2.19 2.19 1.94 1.87 1.36 1.29 1.43 32.96%
NAPS 0.6419 0.6713 0.6311 0.6309 0.6118 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.60 0.635 0.63 0.55 0.47 0.525 0.55 -
P/RPS 0.72 0.81 0.83 0.80 0.72 0.74 0.70 1.90%
P/EPS 9.47 10.61 10.74 11.06 11.65 11.97 10.63 -7.43%
EY 10.56 9.42 9.31 9.05 8.58 8.36 9.41 8.01%
DY 4.21 3.75 3.57 3.93 3.36 3.43 3.64 10.21%
P/NAPS 0.81 0.87 0.86 0.75 0.66 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 24/10/17 26/07/17 25/04/17 12/01/17 18/10/16 -
Price 0.59 0.635 0.71 0.635 0.61 0.465 0.58 -
P/RPS 0.71 0.81 0.94 0.93 0.94 0.65 0.74 -2.72%
P/EPS 9.31 10.61 12.10 12.76 15.12 10.60 11.21 -11.67%
EY 10.74 9.42 8.27 7.83 6.61 9.43 8.92 13.21%
DY 4.28 3.75 3.17 3.40 2.59 3.87 3.45 15.50%
P/NAPS 0.80 0.87 0.97 0.87 0.86 0.00 0.00 -

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
Post a Comment