[PANTECH] YoY Cumulative Quarter Result on 31-May-2014 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- -75.14%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 151,496 123,943 138,635 130,678 162,263 145,230 95,345 8.01%
PBT 17,042 10,325 13,529 18,097 18,522 17,911 9,216 10.77%
Tax -3,782 -2,309 -4,405 -4,514 -4,760 -5,452 -2,972 4.09%
NP 13,260 8,016 9,124 13,583 13,762 12,459 6,244 13.36%
-
NP to SH 13,963 8,089 9,124 13,584 13,763 12,461 6,246 14.33%
-
Tax Rate 22.19% 22.36% 32.56% 24.94% 25.70% 30.44% 32.25% -
Total Cost 138,236 115,927 129,511 117,095 148,501 132,771 89,101 7.58%
-
Net Worth 539,311 514,754 468,205 443,327 392,500 350,887 325,878 8.75%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 7,387 3,064 3,001 5,683 6,116 4,498 - -
Div Payout % 52.91% 37.88% 32.89% 41.84% 44.44% 36.10% - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 539,311 514,754 468,205 443,327 392,500 350,887 325,878 8.75%
NOSH 738,783 612,803 600,263 568,368 509,740 449,855 452,608 8.50%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 8.75% 6.47% 6.58% 10.39% 8.48% 8.58% 6.55% -
ROE 2.59% 1.57% 1.95% 3.06% 3.51% 3.55% 1.92% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 20.51 20.23 23.10 22.99 31.83 32.28 21.07 -0.44%
EPS 1.89 1.32 1.52 2.39 2.70 2.77 1.38 5.37%
DPS 1.00 0.50 0.50 1.00 1.20 1.00 0.00 -
NAPS 0.73 0.84 0.78 0.78 0.77 0.78 0.72 0.22%
Adjusted Per Share Value based on latest NOSH - 568,368
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 17.72 14.50 16.22 15.29 18.98 16.99 11.15 8.01%
EPS 1.63 0.95 1.07 1.59 1.61 1.46 0.73 14.31%
DPS 0.86 0.36 0.35 0.66 0.72 0.53 0.00 -
NAPS 0.6309 0.6022 0.5477 0.5186 0.4592 0.4105 0.3812 8.75%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.55 0.56 0.695 1.01 0.92 0.53 0.62 -
P/RPS 2.68 2.77 3.01 4.39 2.89 1.64 2.94 -1.52%
P/EPS 29.10 42.42 45.72 42.26 34.07 19.13 44.93 -6.97%
EY 3.44 2.36 2.19 2.37 2.93 5.23 2.23 7.48%
DY 1.82 0.89 0.72 0.99 1.30 1.89 0.00 -
P/NAPS 0.75 0.67 0.89 1.29 1.19 0.68 0.86 -2.25%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 26/07/17 21/07/16 23/07/15 23/07/14 24/07/13 26/07/12 28/07/11 -
Price 0.635 0.58 0.745 1.12 1.11 0.57 0.60 -
P/RPS 3.10 2.87 3.23 4.87 3.49 1.77 2.85 1.40%
P/EPS 33.60 43.94 49.01 46.86 41.11 20.58 43.48 -4.20%
EY 2.98 2.28 2.04 2.13 2.43 4.86 2.30 4.40%
DY 1.57 0.86 0.67 0.89 1.08 1.75 0.00 -
P/NAPS 0.87 0.69 0.96 1.44 1.44 0.73 0.83 0.78%

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