[PANTECH] YoY Annual (Unaudited) Result on 28-Feb-2014 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 479,349 513,293 525,772 575,610 635,663 437,031 335,779 6.10%
PBT 39,095 53,076 58,702 75,227 80,254 47,159 37,369 0.75%
Tax -10,687 -15,131 -15,550 -20,590 -24,192 -12,661 -8,389 4.11%
NP 28,408 37,945 43,152 54,637 56,062 34,498 28,980 -0.33%
-
NP to SH 29,718 37,972 43,152 54,638 56,066 34,506 28,994 0.41%
-
Tax Rate 27.34% 28.51% 26.49% 27.37% 30.14% 26.85% 22.45% -
Total Cost 450,941 475,348 482,620 520,973 579,601 402,533 306,799 6.62%
-
Net Worth 523,264 505,609 456,133 408,936 353,644 337,852 314,603 8.84%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 13,265 12,792 21,987 23,990 21,983 15,766 14,831 -1.84%
Div Payout % 44.64% 33.69% 50.95% 43.91% 39.21% 45.69% 51.15% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 523,264 505,609 456,133 408,936 353,644 337,852 314,603 8.84%
NOSH 736,992 609,168 584,786 545,249 477,897 450,469 449,434 8.58%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 5.93% 7.39% 8.21% 9.49% 8.82% 7.89% 8.63% -
ROE 5.68% 7.51% 9.46% 13.36% 15.85% 10.21% 9.22% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 65.04 84.26 89.91 105.57 133.01 97.02 74.71 -2.28%
EPS 4.03 5.19 7.38 10.02 11.73 7.66 6.45 -7.53%
DPS 1.80 2.10 3.76 4.40 4.60 3.50 3.30 -9.60%
NAPS 0.71 0.83 0.78 0.75 0.74 0.75 0.70 0.23%
Adjusted Per Share Value based on latest NOSH - 545,447
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 56.07 60.05 61.51 67.34 74.36 51.12 39.28 6.10%
EPS 3.48 4.44 5.05 6.39 6.56 4.04 3.39 0.43%
DPS 1.55 1.50 2.57 2.81 2.57 1.84 1.73 -1.81%
NAPS 0.6121 0.5915 0.5336 0.4784 0.4137 0.3952 0.368 8.84%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.47 0.59 0.77 0.905 0.72 0.51 0.62 -
P/RPS 0.72 0.70 0.86 0.86 0.54 0.53 0.83 -2.33%
P/EPS 11.66 9.47 10.43 9.03 6.14 6.66 9.61 3.27%
EY 8.58 10.57 9.58 11.07 16.29 15.02 10.41 -3.16%
DY 3.83 3.56 4.88 4.86 6.39 6.86 5.32 -5.32%
P/NAPS 0.66 0.71 0.99 1.21 0.97 0.68 0.89 -4.85%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 25/04/17 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 -
Price 0.61 0.575 0.755 1.00 0.745 0.52 0.63 -
P/RPS 0.94 0.68 0.84 0.95 0.56 0.54 0.84 1.89%
P/EPS 15.13 9.22 10.23 9.98 6.35 6.79 9.77 7.55%
EY 6.61 10.84 9.77 10.02 15.75 14.73 10.24 -7.02%
DY 2.95 3.65 4.98 4.40 6.17 6.73 5.24 -9.12%
P/NAPS 0.86 0.69 0.97 1.33 1.01 0.69 0.90 -0.75%

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