[PANTECH] YoY Cumulative Quarter Result on 31-Aug-2017 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- 84.17%
YoY- 94.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 216,973 293,055 326,446 308,595 227,752 260,044 272,048 -3.69%
PBT 8,896 23,587 33,583 31,495 16,906 27,303 36,315 -20.88%
Tax -3,726 -5,230 -8,594 -7,223 -3,858 -7,751 -9,338 -14.18%
NP 5,170 18,357 24,989 24,272 13,048 19,552 26,977 -24.05%
-
NP to SH 5,170 18,357 24,989 25,715 13,225 19,552 26,977 -24.05%
-
Tax Rate 41.88% 22.17% 25.59% 22.93% 22.82% 28.39% 25.71% -
Total Cost 211,803 274,698 301,457 284,323 214,704 240,492 245,071 -2.40%
-
Net Worth 654,819 599,404 571,748 539,423 502,060 478,206 441,963 6.76%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 5,952 7,492 3,712 11,084 6,122 6,658 11,479 -10.35%
Div Payout % 115.14% 40.82% 14.86% 43.10% 46.30% 34.06% 42.55% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 654,819 599,404 571,748 539,423 502,060 478,206 441,963 6.76%
NOSH 751,006 750,671 747,857 738,936 612,268 605,325 573,978 4.57%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 2.38% 6.26% 7.65% 7.87% 5.73% 7.52% 9.92% -
ROE 0.79% 3.06% 4.37% 4.77% 2.63% 4.09% 6.10% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 29.16 39.11 43.96 41.76 37.20 42.96 47.40 -7.77%
EPS 0.69 2.45 3.37 3.48 2.16 3.23 4.70 -27.34%
DPS 0.80 1.00 0.50 1.50 1.00 1.10 2.00 -14.15%
NAPS 0.88 0.80 0.77 0.73 0.82 0.79 0.77 2.24%
Adjusted Per Share Value based on latest NOSH - 739,056
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 25.38 34.28 38.19 36.10 26.64 30.42 31.83 -3.70%
EPS 0.60 2.15 2.92 3.01 1.55 2.29 3.16 -24.16%
DPS 0.70 0.88 0.43 1.30 0.72 0.78 1.34 -10.24%
NAPS 0.766 0.7012 0.6689 0.631 0.5873 0.5594 0.517 6.76%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.365 0.50 0.46 0.63 0.55 0.515 1.01 -
P/RPS 1.25 1.28 1.05 1.51 1.48 1.20 2.13 -8.49%
P/EPS 52.53 20.41 13.67 18.10 25.46 15.94 21.49 16.04%
EY 1.90 4.90 7.32 5.52 3.93 6.27 4.65 -13.84%
DY 2.19 2.00 1.09 2.38 1.82 2.14 1.98 1.69%
P/NAPS 0.41 0.63 0.60 0.86 0.67 0.65 1.31 -17.58%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 20/10/20 23/10/19 24/10/18 24/10/17 18/10/16 21/10/15 20/10/14 -
Price 0.43 0.515 0.47 0.71 0.58 0.625 0.97 -
P/RPS 1.47 1.32 1.07 1.70 1.56 1.45 2.05 -5.38%
P/EPS 61.89 21.02 13.97 20.40 26.85 19.35 20.64 20.06%
EY 1.62 4.76 7.16 4.90 3.72 5.17 4.85 -16.68%
DY 1.86 1.94 1.06 2.11 1.72 1.76 2.06 -1.68%
P/NAPS 0.49 0.64 0.61 0.97 0.71 0.79 1.26 -14.55%

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