[PANTECH] YoY Annualized Quarter Result on 30-Nov-2015 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 4.5%
YoY- -15.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 622,138 620,288 435,776 538,738 528,129 596,237 641,153 -0.50%
PBT 63,468 58,568 33,114 55,892 63,849 75,708 81,948 -4.16%
Tax -15,230 -12,809 -7,568 -15,028 -15,772 -20,828 -25,442 -8.19%
NP 48,237 45,758 25,546 40,864 48,077 54,880 56,505 -2.60%
-
NP to SH 48,237 47,688 26,146 40,864 48,077 54,881 56,510 -2.60%
-
Tax Rate 24.00% 21.87% 22.85% 26.89% 24.70% 27.51% 31.05% -
Total Cost 573,901 574,529 410,229 497,874 480,052 541,357 584,648 -0.30%
-
Net Worth 578,561 573,840 509,572 498,638 447,817 398,679 347,324 8.87%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 9,988 20,962 10,641 12,972 20,161 24,423 21,277 -11.83%
Div Payout % 20.71% 43.96% 40.70% 31.75% 41.94% 44.50% 37.65% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 578,561 573,840 509,572 498,638 447,817 398,679 347,324 8.87%
NOSH 747,857 740,600 616,329 608,095 581,580 538,756 469,357 8.06%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 7.75% 7.38% 5.86% 7.59% 9.10% 9.20% 8.81% -
ROE 8.34% 8.31% 5.13% 8.20% 10.74% 13.77% 16.27% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 83.88 78.91 70.98 88.59 90.81 110.67 136.60 -7.80%
EPS 6.51 6.44 4.27 6.72 8.27 10.19 12.04 -9.73%
DPS 1.35 2.67 1.73 2.13 3.47 4.53 4.53 -18.26%
NAPS 0.78 0.73 0.83 0.82 0.77 0.74 0.74 0.88%
Adjusted Per Share Value based on latest NOSH - 609,670
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 72.78 72.56 50.98 63.02 61.78 69.75 75.01 -0.50%
EPS 5.64 5.58 3.06 4.78 5.62 6.42 6.61 -2.60%
DPS 1.17 2.45 1.24 1.52 2.36 2.86 2.49 -11.82%
NAPS 0.6768 0.6713 0.5961 0.5833 0.5239 0.4664 0.4063 8.87%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.445 0.635 0.525 0.64 0.89 0.99 0.70 -
P/RPS 0.53 0.80 0.74 0.72 0.98 0.89 0.51 0.64%
P/EPS 6.84 10.47 12.33 9.52 10.77 9.72 5.81 2.75%
EY 14.61 9.55 8.11 10.50 9.29 10.29 17.20 -2.68%
DY 3.03 4.20 3.30 3.33 3.90 4.58 6.48 -11.89%
P/NAPS 0.57 0.87 0.63 0.78 1.16 1.34 0.95 -8.15%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/01/19 26/01/18 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 -
Price 0.45 0.635 0.465 0.55 0.77 0.975 0.755 -
P/RPS 0.54 0.80 0.66 0.62 0.85 0.88 0.55 -0.30%
P/EPS 6.92 10.47 10.92 8.18 9.31 9.57 6.27 1.65%
EY 14.45 9.55 9.16 12.22 10.74 10.45 15.95 -1.63%
DY 2.99 4.20 3.73 3.88 4.50 4.65 6.00 -10.95%
P/NAPS 0.58 0.87 0.56 0.67 1.00 1.32 1.02 -8.97%

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