[PANTECH] YoY Annualized Quarter Result on 31-Aug-2014 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
20-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -0.7%
YoY- -7.19%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 617,190 455,504 520,088 544,096 632,178 618,690 391,854 7.85%
PBT 62,990 33,812 54,606 72,630 80,886 81,164 38,038 8.76%
Tax -14,446 -7,716 -15,502 -18,676 -22,752 -27,634 -11,078 4.51%
NP 48,544 26,096 39,104 53,954 58,134 53,530 26,960 10.28%
-
NP to SH 51,430 26,450 39,104 53,954 58,136 53,538 26,970 11.34%
-
Tax Rate 22.93% 22.82% 28.39% 25.71% 28.13% 34.05% 29.12% -
Total Cost 568,646 429,408 480,984 490,142 574,044 565,160 364,894 7.66%
-
Net Worth 539,423 502,060 478,206 441,963 384,413 328,902 324,722 8.81%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 22,168 12,245 13,317 22,959 25,276 20,099 9,020 16.15%
Div Payout % 43.10% 46.30% 34.06% 42.55% 43.48% 37.54% 33.44% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 539,423 502,060 478,206 441,963 384,413 328,902 324,722 8.81%
NOSH 738,936 612,268 605,325 573,978 526,594 456,808 451,003 8.56%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 7.87% 5.73% 7.52% 9.92% 9.20% 8.65% 6.88% -
ROE 9.53% 5.27% 8.18% 12.21% 15.12% 16.28% 8.31% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 83.52 74.40 85.92 94.79 120.05 135.44 86.88 -0.65%
EPS 6.96 4.32 6.46 9.40 11.04 11.72 5.98 2.55%
DPS 3.00 2.00 2.20 4.00 4.80 4.40 2.00 6.98%
NAPS 0.73 0.82 0.79 0.77 0.73 0.72 0.72 0.22%
Adjusted Per Share Value based on latest NOSH - 574,849
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 72.20 53.29 60.84 63.65 73.95 72.38 45.84 7.85%
EPS 6.02 3.09 4.57 6.31 6.80 6.26 3.15 11.38%
DPS 2.59 1.43 1.56 2.69 2.96 2.35 1.06 16.03%
NAPS 0.631 0.5873 0.5594 0.517 0.4497 0.3848 0.3799 8.81%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.63 0.55 0.515 1.01 0.945 0.68 0.51 -
P/RPS 0.75 0.74 0.60 1.07 0.79 0.50 0.59 4.07%
P/EPS 9.05 12.73 7.97 10.74 8.56 5.80 8.53 0.99%
EY 11.05 7.85 12.54 9.31 11.68 17.24 11.73 -0.98%
DY 4.76 3.64 4.27 3.96 5.08 6.47 3.92 3.28%
P/NAPS 0.86 0.67 0.65 1.31 1.29 0.94 0.71 3.24%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 24/10/17 18/10/16 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 -
Price 0.71 0.58 0.625 0.97 1.03 0.68 0.47 -
P/RPS 0.85 0.78 0.73 1.02 0.86 0.50 0.54 7.84%
P/EPS 10.20 13.43 9.67 10.32 9.33 5.80 7.86 4.43%
EY 9.80 7.45 10.34 9.69 10.72 17.24 12.72 -4.24%
DY 4.23 3.45 3.52 4.12 4.66 6.47 4.26 -0.11%
P/NAPS 0.97 0.71 0.79 1.26 1.41 0.94 0.65 6.89%

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