[PANTECH] YoY Quarter Result on 30-Nov-2013 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
22-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- -20.97%
YoY- -22.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 99,080 144,010 124,049 131,089 171,520 112,652 75,428 4.64%
PBT 7,930 14,616 11,572 16,339 20,878 14,412 7,299 1.39%
Tax -1,818 -3,520 -2,491 -4,246 -5,265 -4,072 -1,107 8.61%
NP 6,112 11,096 9,081 12,093 15,613 10,340 6,192 -0.21%
-
NP to SH 6,385 11,096 9,081 12,093 15,613 10,342 6,193 0.50%
-
Tax Rate 22.93% 24.08% 21.53% 25.99% 25.22% 28.25% 15.17% -
Total Cost 92,968 132,914 114,968 118,996 155,907 102,312 69,236 5.03%
-
Net Worth 509,572 499,929 448,228 399,500 346,955 334,195 251,310 12.49%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 1,841 3,048 3,492 5,398 5,626 5,419 2,692 -6.13%
Div Payout % 28.85% 27.47% 38.46% 44.64% 36.04% 52.40% 43.48% -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 509,572 499,929 448,228 399,500 346,955 334,195 251,310 12.49%
NOSH 616,329 609,670 582,115 539,866 468,858 451,615 448,768 5.42%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 6.17% 7.71% 7.32% 9.23% 9.10% 9.18% 8.21% -
ROE 1.25% 2.22% 2.03% 3.03% 4.50% 3.09% 2.46% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 16.14 23.62 21.31 24.28 36.58 24.94 16.81 -0.67%
EPS 1.04 1.82 1.56 2.24 3.33 2.29 1.38 -4.60%
DPS 0.30 0.50 0.60 1.00 1.20 1.20 0.60 -10.90%
NAPS 0.83 0.82 0.77 0.74 0.74 0.74 0.56 6.77%
Adjusted Per Share Value based on latest NOSH - 539,866
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 11.59 16.85 14.51 15.34 20.07 13.18 8.82 4.65%
EPS 0.75 1.30 1.06 1.41 1.83 1.21 0.72 0.68%
DPS 0.22 0.36 0.41 0.63 0.66 0.63 0.31 -5.55%
NAPS 0.5961 0.5848 0.5244 0.4674 0.4059 0.391 0.294 12.49%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.525 0.64 0.89 0.99 0.70 0.46 0.59 -
P/RPS 3.25 2.71 4.18 4.08 1.91 1.84 3.51 -1.27%
P/EPS 50.48 35.16 57.05 44.20 21.02 20.09 42.75 2.80%
EY 1.98 2.84 1.75 2.26 4.76 4.98 2.34 -2.74%
DY 0.57 0.78 0.67 1.01 1.71 2.61 1.02 -9.23%
P/NAPS 0.63 0.78 1.16 1.34 0.95 0.62 1.05 -8.15%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 12/01/17 20/01/16 22/01/15 22/01/14 22/01/13 18/01/12 26/01/11 -
Price 0.465 0.55 0.77 0.975 0.755 0.52 0.65 -
P/RPS 2.88 2.33 3.61 4.02 2.06 2.08 3.87 -4.80%
P/EPS 44.71 30.22 49.36 43.53 22.67 22.71 47.10 -0.86%
EY 2.24 3.31 2.03 2.30 4.41 4.40 2.12 0.92%
DY 0.65 0.91 0.78 1.03 1.59 2.31 0.92 -5.62%
P/NAPS 0.56 0.67 1.00 1.32 1.02 0.70 1.16 -11.41%

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