[PANTECH] YoY Cumulative Quarter Result on 31-May-2016 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
21-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- -78.7%
YoY- -11.34%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 145,023 178,385 151,496 123,943 138,635 130,678 162,263 -1.85%
PBT 14,286 18,663 17,042 10,325 13,529 18,097 18,522 -4.23%
Tax -3,111 -4,540 -3,782 -2,309 -4,405 -4,514 -4,760 -6.83%
NP 11,175 14,123 13,260 8,016 9,124 13,583 13,762 -3.40%
-
NP to SH 11,175 14,123 13,963 8,089 9,124 13,584 13,763 -3.41%
-
Tax Rate 21.78% 24.33% 22.19% 22.36% 32.56% 24.94% 25.70% -
Total Cost 133,848 164,262 138,236 115,927 129,511 117,095 148,501 -1.71%
-
Net Worth 598,982 564,721 539,311 514,754 468,205 443,327 392,500 7.29%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 3,743 - 7,387 3,064 3,001 5,683 6,116 -7.85%
Div Payout % 33.50% - 52.91% 37.88% 32.89% 41.84% 44.44% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 598,982 564,721 539,311 514,754 468,205 443,327 392,500 7.29%
NOSH 750,136 747,259 738,783 612,803 600,263 568,368 509,740 6.64%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin 7.71% 7.92% 8.75% 6.47% 6.58% 10.39% 8.48% -
ROE 1.87% 2.50% 2.59% 1.57% 1.95% 3.06% 3.51% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 19.37 24.01 20.51 20.23 23.10 22.99 31.83 -7.94%
EPS 1.49 1.90 1.89 1.32 1.52 2.39 2.70 -9.42%
DPS 0.50 0.00 1.00 0.50 0.50 1.00 1.20 -13.57%
NAPS 0.80 0.76 0.73 0.84 0.78 0.78 0.77 0.63%
Adjusted Per Share Value based on latest NOSH - 612,803
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 16.97 20.87 17.72 14.50 16.22 15.29 18.98 -1.84%
EPS 1.31 1.65 1.63 0.95 1.07 1.59 1.61 -3.37%
DPS 0.44 0.00 0.86 0.36 0.35 0.66 0.72 -7.87%
NAPS 0.7007 0.6606 0.6309 0.6022 0.5477 0.5186 0.4592 7.29%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.52 0.605 0.55 0.56 0.695 1.01 0.92 -
P/RPS 2.68 2.52 2.68 2.77 3.01 4.39 2.89 -1.24%
P/EPS 34.84 31.83 29.10 42.42 45.72 42.26 34.07 0.37%
EY 2.87 3.14 3.44 2.36 2.19 2.37 2.93 -0.34%
DY 0.96 0.00 1.82 0.89 0.72 0.99 1.30 -4.92%
P/NAPS 0.65 0.80 0.75 0.67 0.89 1.29 1.19 -9.58%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 25/07/19 26/07/18 26/07/17 21/07/16 23/07/15 23/07/14 24/07/13 -
Price 0.49 0.605 0.635 0.58 0.745 1.12 1.11 -
P/RPS 2.53 2.52 3.10 2.87 3.23 4.87 3.49 -5.21%
P/EPS 32.83 31.83 33.60 43.94 49.01 46.86 41.11 -3.67%
EY 3.05 3.14 2.98 2.28 2.04 2.13 2.43 3.85%
DY 1.02 0.00 1.57 0.86 0.67 0.89 1.08 -0.94%
P/NAPS 0.61 0.80 0.87 0.69 0.96 1.44 1.44 -13.33%

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