[PANTECH] YoY 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- -32.2%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 156,621 99,080 144,010 124,049 131,089 171,520 112,652 5.64%
PBT 12,432 7,930 14,616 11,572 16,339 20,878 14,412 -2.43%
Tax -2,384 -1,818 -3,520 -2,491 -4,246 -5,265 -4,072 -8.52%
NP 10,048 6,112 11,096 9,081 12,093 15,613 10,340 -0.47%
-
NP to SH 10,052 6,385 11,096 9,081 12,093 15,613 10,342 -0.47%
-
Tax Rate 19.18% 22.93% 24.08% 21.53% 25.99% 25.22% 28.25% -
Total Cost 146,573 92,968 132,914 114,968 118,996 155,907 102,312 6.16%
-
Net Worth 573,840 509,572 499,929 448,228 399,500 346,955 334,195 9.41%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div 3,930 1,841 3,048 3,492 5,398 5,626 5,419 -5.20%
Div Payout % 39.10% 28.85% 27.47% 38.46% 44.64% 36.04% 52.40% -
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 573,840 509,572 499,929 448,228 399,500 346,955 334,195 9.41%
NOSH 740,600 616,329 609,670 582,115 539,866 468,858 451,615 8.58%
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 6.42% 6.17% 7.71% 7.32% 9.23% 9.10% 9.18% -
ROE 1.75% 1.25% 2.22% 2.03% 3.03% 4.50% 3.09% -
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 19.92 16.14 23.62 21.31 24.28 36.58 24.94 -3.67%
EPS 1.36 1.04 1.82 1.56 2.24 3.33 2.29 -8.31%
DPS 0.50 0.30 0.50 0.60 1.00 1.20 1.20 -13.56%
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 18.32 11.59 16.85 14.51 15.33 20.06 13.18 5.63%
EPS 1.18 0.75 1.30 1.06 1.41 1.83 1.21 -0.41%
DPS 0.46 0.22 0.36 0.41 0.63 0.66 0.63 -5.10%
NAPS 0.6712 0.5961 0.5848 0.5243 0.4673 0.4058 0.3909 9.41%
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 3.19 3.25 2.71 4.18 4.08 1.91 1.84 9.59%
P/EPS 49.66 50.48 35.16 57.05 44.20 21.02 20.09 16.26%
EY 2.01 1.98 2.84 1.75 2.26 4.76 4.98 -14.02%
DY 0.79 0.57 0.78 0.67 1.01 1.71 2.61 -18.04%
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 3.19 2.88 2.33 3.61 4.02 2.06 2.08 7.38%
P/EPS 49.66 44.71 30.22 49.36 43.53 22.67 22.71 13.91%
EY 2.01 2.24 3.31 2.03 2.30 4.41 4.40 -12.23%
DY 0.79 0.65 0.91 0.78 1.03 1.59 2.31 -16.36%
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