[PANTECH] YoY Annualized Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -5.6%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 435,776 538,738 528,129 596,237 641,153 411,440 350,496 3.69%
PBT 33,114 55,892 63,849 75,708 81,948 44,573 41,564 -3.71%
Tax -7,568 -15,028 -15,772 -20,828 -25,442 -12,814 -9,688 -4.02%
NP 25,546 40,864 48,077 54,880 56,505 31,758 31,876 -3.61%
-
NP to SH 26,146 40,864 48,077 54,881 56,510 31,768 31,885 -3.25%
-
Tax Rate 22.85% 26.89% 24.70% 27.51% 31.05% 28.75% 23.31% -
Total Cost 410,229 497,874 480,052 541,357 584,648 379,681 318,620 4.29%
-
Net Worth 509,572 498,638 447,817 398,679 347,324 333,293 251,254 12.49%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 10,641 12,972 20,161 24,423 21,277 13,211 12,562 -2.72%
Div Payout % 40.70% 31.75% 41.94% 44.50% 37.65% 41.59% 39.40% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 509,572 498,638 447,817 398,679 347,324 333,293 251,254 12.49%
NOSH 616,329 608,095 581,580 538,756 469,357 450,396 448,667 5.42%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 5.86% 7.59% 9.10% 9.20% 8.81% 7.72% 9.09% -
ROE 5.13% 8.20% 10.74% 13.77% 16.27% 9.53% 12.69% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 70.98 88.59 90.81 110.67 136.60 91.35 78.12 -1.58%
EPS 4.27 6.72 8.27 10.19 12.04 7.05 7.11 -8.13%
DPS 1.73 2.13 3.47 4.53 4.53 2.93 2.80 -7.70%
NAPS 0.83 0.82 0.77 0.74 0.74 0.74 0.56 6.77%
Adjusted Per Share Value based on latest NOSH - 539,866
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 50.98 63.02 61.78 69.75 75.01 48.13 41.00 3.69%
EPS 3.06 4.78 5.62 6.42 6.61 3.72 3.73 -3.24%
DPS 1.24 1.52 2.36 2.86 2.49 1.55 1.47 -2.79%
NAPS 0.5961 0.5833 0.5239 0.4664 0.4063 0.3899 0.2939 12.49%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.525 0.64 0.89 0.99 0.70 0.46 0.59 -
P/RPS 0.74 0.72 0.98 0.89 0.51 0.50 0.76 -0.44%
P/EPS 12.33 9.52 10.77 9.72 5.81 6.52 8.30 6.81%
EY 8.11 10.50 9.29 10.29 17.20 15.33 12.05 -6.38%
DY 3.30 3.33 3.90 4.58 6.48 6.38 4.75 -5.88%
P/NAPS 0.63 0.78 1.16 1.34 0.95 0.62 1.05 -8.15%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 -
Price 0.465 0.55 0.77 0.975 0.755 0.52 0.65 -
P/RPS 0.66 0.62 0.85 0.88 0.55 0.57 0.83 -3.74%
P/EPS 10.92 8.18 9.31 9.57 6.27 7.37 9.15 2.98%
EY 9.16 12.22 10.74 10.45 15.95 13.56 10.93 -2.89%
DY 3.73 3.88 4.50 4.65 6.00 5.64 4.31 -2.37%
P/NAPS 0.56 0.67 1.00 1.32 1.02 0.70 1.16 -11.41%

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