[PANTECH] YoY Cumulative Quarter Result on 28-Feb-2015 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- 19.67%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 614,682 479,349 513,293 525,772 575,610 635,663 437,031 5.84%
PBT 58,031 39,095 53,076 58,702 75,227 80,254 47,159 3.51%
Tax -12,509 -10,687 -15,131 -15,550 -20,590 -24,192 -12,661 -0.20%
NP 45,522 28,408 37,945 43,152 54,637 56,062 34,498 4.72%
-
NP to SH 46,969 29,718 37,972 43,152 54,638 56,066 34,506 5.27%
-
Tax Rate 21.56% 27.34% 28.51% 26.49% 27.37% 30.14% 26.85% -
Total Cost 569,160 450,941 475,348 482,620 520,973 579,601 402,533 5.94%
-
Net Worth 548,738 523,264 505,609 456,133 408,936 353,644 337,852 8.41%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 18,538 13,265 12,792 21,987 23,990 21,983 15,766 2.73%
Div Payout % 39.47% 44.64% 33.69% 50.95% 43.91% 39.21% 45.69% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 548,738 523,264 505,609 456,133 408,936 353,644 337,852 8.41%
NOSH 745,853 736,992 609,168 584,786 545,249 477,897 450,469 8.76%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 7.41% 5.93% 7.39% 8.21% 9.49% 8.82% 7.89% -
ROE 8.56% 5.68% 7.51% 9.46% 13.36% 15.85% 10.21% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 82.89 65.04 84.26 89.91 105.57 133.01 97.02 -2.58%
EPS 6.33 4.03 5.19 7.38 10.02 11.73 7.66 -3.12%
DPS 2.50 1.80 2.10 3.76 4.40 4.60 3.50 -5.45%
NAPS 0.74 0.71 0.83 0.78 0.75 0.74 0.75 -0.22%
Adjusted Per Share Value based on latest NOSH - 586,488
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 71.91 56.08 60.05 61.51 67.34 74.36 51.12 5.84%
EPS 5.49 3.48 4.44 5.05 6.39 6.56 4.04 5.24%
DPS 2.17 1.55 1.50 2.57 2.81 2.57 1.84 2.78%
NAPS 0.6419 0.6121 0.5915 0.5336 0.4784 0.4137 0.3952 8.41%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.60 0.47 0.59 0.77 0.905 0.72 0.51 -
P/RPS 0.72 0.72 0.70 0.86 0.86 0.54 0.53 5.23%
P/EPS 9.47 11.66 9.47 10.43 9.03 6.14 6.66 6.03%
EY 10.56 8.58 10.57 9.58 11.07 16.29 15.02 -5.70%
DY 4.17 3.83 3.56 4.88 4.86 6.39 6.86 -7.95%
P/NAPS 0.81 0.66 0.71 0.99 1.21 0.97 0.68 2.95%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/04/18 25/04/17 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 -
Price 0.595 0.61 0.575 0.755 1.00 0.745 0.52 -
P/RPS 0.72 0.94 0.68 0.84 0.95 0.56 0.54 4.90%
P/EPS 9.39 15.13 9.22 10.23 9.98 6.35 6.79 5.54%
EY 10.65 6.61 10.84 9.77 10.02 15.75 14.73 -5.25%
DY 4.20 2.95 3.65 4.98 4.40 6.17 6.73 -7.55%
P/NAPS 0.80 0.86 0.69 0.97 1.33 1.01 0.69 2.49%

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