[PANTECH] YoY Quarter Result on 31-Aug-2013 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 11.18%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 103,809 121,409 141,370 153,826 164,114 100,582 97,138 1.11%
PBT 6,581 13,774 18,218 21,917 22,671 9,800 12,751 -10.42%
Tax -1,549 -3,345 -4,824 -6,615 -8,366 -2,567 -3,370 -12.14%
NP 5,032 10,429 13,394 15,302 14,305 7,233 9,381 -9.85%
-
NP to SH 5,136 10,429 13,394 15,302 14,307 7,236 9,384 -9.54%
-
Tax Rate 23.54% 24.28% 26.48% 30.18% 36.90% 26.19% 26.43% -
Total Cost 98,777 110,980 127,976 138,524 149,809 93,349 87,757 1.98%
-
Net Worth 501,371 479,006 442,634 383,864 329,106 325,620 0 -
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 3,057 3,638 5,748 6,310 5,485 4,522 5,623 -9.65%
Div Payout % 59.52% 34.88% 42.92% 41.24% 38.34% 62.50% 59.93% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 501,371 479,006 442,634 383,864 329,106 325,620 0 -
NOSH 611,428 606,337 574,849 525,841 457,092 452,249 374,899 8.48%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 4.85% 8.59% 9.47% 9.95% 8.72% 7.19% 9.66% -
ROE 1.02% 2.18% 3.03% 3.99% 4.35% 2.22% 0.00% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 16.98 20.02 24.59 29.25 35.90 22.24 25.91 -6.79%
EPS 0.84 1.72 2.33 2.91 3.13 1.60 2.09 -14.08%
DPS 0.50 0.60 1.00 1.20 1.20 1.00 1.50 -16.71%
NAPS 0.82 0.79 0.77 0.73 0.72 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 525,841
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 12.14 14.20 16.54 17.99 19.20 11.77 11.36 1.11%
EPS 0.60 1.22 1.57 1.79 1.67 0.85 1.10 -9.60%
DPS 0.36 0.43 0.67 0.74 0.64 0.53 0.66 -9.60%
NAPS 0.5865 0.5604 0.5178 0.4491 0.385 0.3809 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.55 0.515 1.01 0.945 0.68 0.51 0.73 -
P/RPS 3.24 2.57 4.11 3.23 1.89 2.29 2.82 2.33%
P/EPS 65.48 29.94 43.35 32.47 21.73 31.87 29.16 14.41%
EY 1.53 3.34 2.31 3.08 4.60 3.14 3.43 -12.57%
DY 0.91 1.17 0.99 1.27 1.76 1.96 2.05 -12.64%
P/NAPS 0.67 0.65 1.31 1.29 0.94 0.71 0.00 -
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 18/10/16 21/10/15 20/10/14 24/10/13 17/10/12 21/10/11 28/10/10 -
Price 0.58 0.625 0.97 1.03 0.68 0.47 0.78 -
P/RPS 3.42 3.12 3.94 3.52 1.89 2.11 3.01 2.14%
P/EPS 69.05 36.34 41.63 35.40 21.73 29.37 31.16 14.16%
EY 1.45 2.75 2.40 2.83 4.60 3.40 3.21 -12.39%
DY 0.86 0.96 1.03 1.17 1.76 2.13 1.92 -12.51%
P/NAPS 0.71 0.79 1.26 1.41 0.94 0.65 0.00 -

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