[PANTECH] YoY TTM Result on 28-Feb-2014 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- -0.38%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
TTM Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 479,349 513,293 525,772 575,610 635,662 434,603 335,779 6.10%
PBT 39,095 53,076 58,702 75,224 80,253 47,195 37,369 0.75%
Tax -10,687 -15,131 -15,550 -20,590 -24,193 -12,974 -8,390 4.11%
NP 28,408 37,945 43,152 54,634 56,060 34,221 28,979 -0.33%
-
NP to SH 29,718 37,972 43,153 54,635 56,064 34,230 28,993 0.41%
-
Tax Rate 27.34% 28.51% 26.49% 27.37% 30.15% 27.49% 22.45% -
Total Cost 450,941 475,348 482,620 520,976 579,602 400,382 306,800 6.62%
-
Net Worth 522,986 505,279 457,461 409,085 353,798 337,974 314,311 8.84%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 11,645 12,731 21,728 23,280 21,347 15,800 13,704 -2.67%
Div Payout % 39.19% 33.53% 50.35% 42.61% 38.08% 46.16% 47.27% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 522,986 505,279 457,461 409,085 353,798 337,974 314,311 8.84%
NOSH 736,601 608,770 586,488 545,447 478,106 450,632 449,016 8.59%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 5.93% 7.39% 8.21% 9.49% 8.82% 7.87% 8.63% -
ROE 5.68% 7.52% 9.43% 13.36% 15.85% 10.13% 9.22% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 65.08 84.32 89.65 105.53 132.95 96.44 74.78 -2.28%
EPS 4.03 6.24 7.36 10.02 11.73 7.60 6.46 -7.55%
DPS 1.58 2.10 3.70 4.27 4.46 3.50 3.05 -10.37%
NAPS 0.71 0.83 0.78 0.75 0.74 0.75 0.70 0.23%
Adjusted Per Share Value based on latest NOSH - 545,447
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 56.08 60.05 61.51 67.34 74.36 50.84 39.28 6.10%
EPS 3.48 4.44 5.05 6.39 6.56 4.00 3.39 0.43%
DPS 1.36 1.49 2.54 2.72 2.50 1.85 1.60 -2.66%
NAPS 0.6118 0.5911 0.5352 0.4786 0.4139 0.3954 0.3677 8.84%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.47 0.59 0.77 0.905 0.72 0.51 0.62 -
P/RPS 0.72 0.70 0.86 0.86 0.54 0.53 0.83 -2.33%
P/EPS 11.65 9.46 10.47 9.04 6.14 6.71 9.60 3.27%
EY 8.58 10.57 9.56 11.07 16.29 14.89 10.41 -3.16%
DY 3.36 3.56 4.81 4.72 6.20 6.86 4.92 -6.15%
P/NAPS 0.66 0.71 0.99 1.21 0.97 0.68 0.89 -4.85%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 25/04/17 26/04/16 24/04/15 24/04/14 25/04/13 30/04/12 28/04/11 -
Price 0.61 0.575 0.755 1.00 0.745 0.52 0.63 -
P/RPS 0.94 0.68 0.84 0.95 0.56 0.54 0.84 1.89%
P/EPS 15.12 9.22 10.26 9.98 6.35 6.85 9.76 7.56%
EY 6.61 10.85 9.75 10.02 15.74 14.61 10.25 -7.04%
DY 2.59 3.65 4.91 4.27 5.99 6.73 4.84 -9.88%
P/NAPS 0.86 0.69 0.97 1.33 1.01 0.69 0.90 -0.75%

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