[PANTECH] YoY Cumulative Quarter Result on 30-Nov-2014 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- 33.66%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 465,216 326,832 404,054 396,097 447,178 480,865 308,580 7.07%
PBT 43,926 24,836 41,919 47,887 56,781 61,461 33,430 4.65%
Tax -9,607 -5,676 -11,271 -11,829 -15,621 -19,082 -9,611 -0.00%
NP 34,319 19,160 30,648 36,058 41,160 42,379 23,819 6.27%
-
NP to SH 35,766 19,610 30,648 36,058 41,161 42,383 23,826 6.99%
-
Tax Rate 21.87% 22.85% 26.89% 24.70% 27.51% 31.05% 28.75% -
Total Cost 430,897 307,672 373,406 360,039 406,018 438,486 284,761 7.14%
-
Net Worth 573,840 509,572 498,638 447,817 398,679 347,324 333,293 9.46%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 15,721 7,981 9,729 15,121 18,317 15,958 9,908 7.99%
Div Payout % 43.96% 40.70% 31.75% 41.94% 44.50% 37.65% 41.59% -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 573,840 509,572 498,638 447,817 398,679 347,324 333,293 9.46%
NOSH 740,600 616,329 608,095 581,580 538,756 469,357 450,396 8.63%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 7.38% 5.86% 7.59% 9.10% 9.20% 8.81% 7.72% -
ROE 6.23% 3.85% 6.15% 8.05% 10.32% 12.20% 7.15% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 59.18 53.23 66.45 68.11 83.00 102.45 68.51 -2.40%
EPS 4.83 3.20 5.04 6.20 7.64 9.03 5.29 -1.50%
DPS 2.00 1.30 1.60 2.60 3.40 3.40 2.20 -1.57%
NAPS 0.73 0.83 0.82 0.77 0.74 0.74 0.74 -0.22%
Adjusted Per Share Value based on latest NOSH - 582,115
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 54.42 38.23 47.27 46.34 52.31 56.25 36.10 7.07%
EPS 4.18 2.29 3.59 4.22 4.82 4.96 2.79 6.96%
DPS 1.84 0.93 1.14 1.77 2.14 1.87 1.16 7.98%
NAPS 0.6713 0.5961 0.5833 0.5239 0.4664 0.4063 0.3899 9.46%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.635 0.525 0.64 0.89 0.99 0.70 0.46 -
P/RPS 1.07 0.99 0.96 1.31 1.19 0.68 0.67 8.10%
P/EPS 13.96 16.44 12.70 14.35 12.96 7.75 8.70 8.19%
EY 7.17 6.08 7.88 6.97 7.72 12.90 11.50 -7.56%
DY 3.15 2.48 2.50 2.92 3.43 4.86 4.78 -6.70%
P/NAPS 0.87 0.63 0.78 1.16 1.34 0.95 0.62 5.80%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 26/01/18 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 -
Price 0.635 0.465 0.55 0.77 0.975 0.755 0.52 -
P/RPS 1.07 0.87 0.83 1.13 1.17 0.74 0.76 5.86%
P/EPS 13.96 14.56 10.91 12.42 12.76 8.36 9.83 6.01%
EY 7.17 6.87 9.16 8.05 7.84 11.96 10.17 -5.65%
DY 3.15 2.80 2.91 3.38 3.49 4.50 4.23 -4.79%
P/NAPS 0.87 0.56 0.67 1.00 1.32 1.02 0.70 3.68%

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