[PANTECH] YoY Annualized Quarter Result on 28-Feb-2018 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
30-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- -1.51%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 602,472 602,543 609,217 614,682 479,349 513,293 525,772 2.75%
PBT 46,738 46,023 61,625 58,031 39,095 53,076 58,702 -4.45%
Tax -10,882 -10,021 -13,980 -12,509 -10,687 -15,131 -15,550 -6.88%
NP 35,856 36,002 47,645 45,522 28,408 37,945 43,152 -3.63%
-
NP to SH 35,856 36,002 47,645 46,969 29,718 37,972 43,152 -3.63%
-
Tax Rate 23.28% 21.77% 22.69% 21.56% 27.34% 28.51% 26.49% -
Total Cost 566,616 566,541 561,572 569,160 450,941 475,348 482,620 3.25%
-
Net Worth 659,501 660,036 585,360 548,738 523,264 505,609 456,133 7.64%
Dividend
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div 14,164 14,175 14,893 18,538 13,265 12,792 21,987 -8.41%
Div Payout % 39.50% 39.37% 31.26% 39.47% 44.64% 33.69% 50.95% -
Equity
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 659,501 660,036 585,360 548,738 523,264 505,609 456,133 7.64%
NOSH 750,998 750,041 747,857 745,853 736,992 609,168 584,786 5.12%
Ratio Analysis
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 5.95% 5.98% 7.82% 7.41% 5.93% 7.39% 8.21% -
ROE 5.44% 5.45% 8.14% 8.56% 5.68% 7.51% 9.46% -
Per Share
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 80.39 80.33 82.22 82.89 65.04 84.26 89.91 -2.21%
EPS 4.78 4.80 6.43 6.33 4.03 5.19 7.38 -8.31%
DPS 1.89 1.89 2.01 2.50 1.80 2.10 3.76 -12.83%
NAPS 0.88 0.88 0.79 0.74 0.71 0.83 0.78 2.43%
Adjusted Per Share Value based on latest NOSH - 745,853
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 70.47 70.48 71.26 71.90 56.07 60.04 61.50 2.75%
EPS 4.19 4.21 5.57 5.49 3.48 4.44 5.05 -3.66%
DPS 1.66 1.66 1.74 2.17 1.55 1.50 2.57 -8.36%
NAPS 0.7714 0.7721 0.6847 0.6419 0.6121 0.5914 0.5335 7.64%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 28/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.47 0.47 0.54 0.60 0.47 0.59 0.77 -
P/RPS 0.58 0.59 0.66 0.72 0.72 0.70 0.86 -7.56%
P/EPS 9.82 9.79 8.40 9.47 11.66 9.47 10.43 -1.19%
EY 10.18 10.21 11.91 10.56 8.58 10.57 9.58 1.22%
DY 4.02 4.02 3.72 4.17 3.83 3.56 4.88 -3.79%
P/NAPS 0.53 0.53 0.68 0.81 0.66 0.71 0.99 -11.73%
Price Multiplier on Announcement Date
29/02/20 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 11/06/20 - 24/04/19 30/04/18 25/04/17 26/04/16 24/04/15 -
Price 0.385 0.00 0.575 0.595 0.61 0.575 0.755 -
P/RPS 0.48 0.00 0.70 0.72 0.94 0.68 0.84 -10.57%
P/EPS 8.05 0.00 8.94 9.39 15.13 9.22 10.23 -4.67%
EY 12.43 0.00 11.18 10.65 6.61 10.84 9.77 4.92%
DY 4.91 0.00 3.50 4.20 2.95 3.65 4.98 -0.28%
P/NAPS 0.44 0.00 0.73 0.80 0.86 0.69 0.97 -14.60%

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