[PANTECH] YoY TTM Result on 30-Nov-2016 [#3]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

12-Jan-2017

Admission Sponsor

Sponsor

Financial Year

28-Feb-2017

Quarter

30-Nov-2016 [#3]

Profit Trend

QoQ- -14.89%

YoY- -28.64%

Quarter Report

Pantech 3Q_28Feb2017_Final.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
TTM Result
Revenue	601,180	616,070	617,796	436,071	533,729	524,529	601,976	-0.02%
YoY %	-2.42%	-0.28%	41.67%	-18.30%	1.75%	-12.87%	-	-
Horiz. %	99.87%	102.34%	102.63%	72.44%	88.66%	87.13%	100.00%	-
PBT	50,472	61,706	59,768	35,993	52,734	66,333	75,571	-6.50%
YoY %	-18.21%	3.24%	66.05%	-31.75%	-20.50%	-12.22%	-	-
Horiz. %	66.79%	81.65%	79.09%	47.63%	69.78%	87.78%	100.00%	-
Tax	-10,382	-14,325	-15,038	-9,537	-14,991	-16,798	-20,731	-10.88%
YoY %	27.53%	4.74%	-57.68%	36.38%	10.76%	18.97%	-	-
Horiz. %	50.08%	69.10%	72.54%	46.00%	72.31%	81.03%	100.00%	-
NP	40,090	47,381	44,730	26,456	37,743	49,535	54,840	-5.08%
YoY %	-15.39%	5.93%	69.07%	-29.90%	-23.81%	-9.67%	-	-
Horiz. %	73.10%	86.40%	81.56%	48.24%	68.82%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,090	47,381	47,036	26,933	37,743	49,536	54,841	-5.08%
YoY %	-15.39%	0.73%	74.64%	-28.64%	-23.81%	-9.67%	-	-
Horiz. %	73.10%	86.40%	85.77%	49.11%	68.82%	90.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.57%	23.21%	25.16%	26.50%	28.43%	25.32%	27.43%	-
YoY %	-11.37%	-7.75%	-5.06%	-6.79%	12.28%	-7.69%	-	-
Horiz. %	74.99%	84.62%	91.72%	96.61%	103.65%	92.31%	100.00%	-
Total Cost	561,090	568,689	573,066	409,615	495,986	474,994	547,136	0.42%
YoY %	-1.34%	-0.76%	39.90%	-17.41%	4.42%	-13.19%	-	-
Horiz. %	102.55%	103.94%	104.74%	74.87%	90.65%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,069	578,561	573,840	0	499,929	448,228	399,500	7.21%
YoY %	4.93%	0.82%	0.00%	0.00%	11.53%	12.20%	-	-
Horiz. %	151.96%	144.82%	143.64%	0.00%	125.14%	112.20%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Dividend
Div	18,646	11,203	18,696	11,006	16,490	20,379	23,562	-3.82%
YoY %	66.44%	-40.08%	69.87%	-33.26%	-19.08%	-13.51%	-	-
Horiz. %	79.14%	47.55%	79.35%	46.71%	69.99%	86.49%	100.00%	-
Div Payout %	46.51%	23.65%	39.75%	40.87%	43.69%	41.14%	42.97%	-
YoY %	96.66%	-40.50%	-2.74%	-6.45%	6.20%	-4.26%	-	-
Horiz. %	108.24%	55.04%	92.51%	95.11%	101.68%	95.74%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Equity
Net Worth	607,069	578,561	573,840	0	499,929	448,228	399,500	7.21%
YoY %	4.93%	0.82%	0.00%	0.00%	11.53%	12.20%	-	-
Horiz. %	151.96%	144.82%	143.64%	0.00%	125.14%	112.20%	100.00%	-
NOSH	750,671	747,857	740,600	613,942	609,670	582,115	539,866	5.64%
YoY %	0.38%	0.98%	20.63%	0.70%	4.73%	7.83%	-	-
Horiz. %	139.05%	138.53%	137.18%	113.72%	112.93%	107.83%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Ratio Analysis
NP Margin	6.67%	7.69%	7.24%	6.07%	7.07%	9.44%	9.11%	-
YoY %	-13.26%	6.22%	19.28%	-14.14%	-25.11%	3.62%	-	-
Horiz. %	73.22%	84.41%	79.47%	66.63%	77.61%	103.62%	100.00%	-
ROE	6.60%	8.19%	8.20%	0.00%	7.55%	11.05%	13.73%	-
YoY %	-19.41%	-0.12%	0.00%	0.00%	-31.67%	-19.52%	-	-
Horiz. %	48.07%	59.65%	59.72%	0.00%	54.99%	80.48%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Per Share
RPS	80.21	83.06	78.59	71.03	87.54	90.11	111.50	-5.33%
YoY %	-3.43%	5.69%	10.64%	-18.86%	-2.85%	-19.18%	-	-
Horiz. %	71.94%	74.49%	70.48%	63.70%	78.51%	80.82%	100.00%	-
EPS	5.35	6.39	5.98	4.39	6.19	8.51	10.16	-10.13%
YoY %	-16.28%	6.86%	36.22%	-29.08%	-27.26%	-16.24%	-	-
Horiz. %	52.66%	62.89%	58.86%	43.21%	60.93%	83.76%	100.00%	-
DPS	2.50	1.51	2.38	1.80	2.70	3.50	4.36	-8.84%
YoY %	65.56%	-36.55%	32.22%	-33.33%	-22.86%	-19.72%	-	-
Horiz. %	57.34%	34.63%	54.59%	41.28%	61.93%	80.28%	100.00%	-
NAPS	0.81	0.78	0.73	0.00	0.82	0.77	0.74	1.51%
YoY %	3.85%	6.85%	0.00%	0.00%	6.49%	4.05%	-	-
Horiz. %	109.46%	105.41%	98.65%	0.00%	110.81%	104.05%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Adjusted Per Share Value based on latest NOSH - 616,329
RPS	70.33	72.07	72.27	51.01	62.44	61.36	70.42	-0.02%
YoY %	-2.41%	-0.28%	41.68%	-18.31%	1.76%	-12.87%	-	-
Horiz. %	99.87%	102.34%	102.63%	72.44%	88.67%	87.13%	100.00%	-
EPS	4.69	5.54	5.50	3.15	4.42	5.79	6.42	-5.09%
YoY %	-15.34%	0.73%	74.60%	-28.73%	-23.66%	-9.81%	-	-
Horiz. %	73.05%	86.29%	85.67%	49.07%	68.85%	90.19%	100.00%	-
DPS	2.18	1.31	2.19	1.29	1.93	2.38	2.76	-3.85%
YoY %	66.41%	-40.18%	69.77%	-33.16%	-18.91%	-13.77%	-	-
Horiz. %	78.99%	47.46%	79.35%	46.74%	69.93%	86.23%	100.00%	-
NAPS	0.7102	0.6768	0.6713	0.00	0.5848	0.5243	0.4673	7.22%
YoY %	4.93%	0.82%	0.00%	0.00%	11.54%	12.20%	-	-
Horiz. %	151.98%	144.83%	143.66%	0.00%	125.14%	112.20%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	-
Price	0.48	0.445	0.635	0.525	0.64	0.89	0.99	-
P/RPS	0.60	0.54	0.81	0.74	0.73	0.99	0.89	-6.35%
YoY %	11.11%	-33.33%	9.46%	1.37%	-26.26%	11.24%	-	-
Horiz. %	67.42%	60.67%	91.01%	83.15%	82.02%	111.24%	100.00%	-
P/EPS	8.97	6.97	10.61	11.97	10.34	10.46	9.75	-1.37%
YoY %	28.69%	-34.31%	-11.36%	15.76%	-1.15%	7.28%	-	-
Horiz. %	92.00%	71.49%	108.82%	122.77%	106.05%	107.28%	100.00%	-
EY	11.14	14.35	9.42	8.36	9.67	9.56	10.26	1.38%
YoY %	-22.37%	52.34%	12.68%	-13.55%	1.15%	-6.82%	-	-
Horiz. %	108.58%	139.86%	91.81%	81.48%	94.25%	93.18%	100.00%	-
DY	5.21	3.39	3.75	3.43	4.23	3.93	4.41	2.81%
YoY %	53.69%	-9.60%	9.33%	-18.91%	7.63%	-10.88%	-	-
Horiz. %	118.14%	76.87%	85.03%	77.78%	95.92%	89.12%	100.00%	-
P/NAPS	0.59	0.57	0.87	0.00	0.78	1.16	1.34	-12.77%
YoY %	3.51%	-34.48%	0.00%	0.00%	-32.76%	-13.43%	-	-
Horiz. %	44.03%	42.54%	64.93%	0.00%	58.21%	86.57%	100.00%	-

	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	CAGR
Price Multiplier on Announcement Date
Date	15/01/20	17/01/19	26/01/18	12/01/17	20/01/16	22/01/15	22/01/14	-
Price	0.495	0.45	0.635	0.465	0.55	0.77	0.975	-
P/RPS	0.62	0.54	0.81	0.65	0.63	0.85	0.87	-5.48%
YoY %	14.81%	-33.33%	24.62%	3.17%	-25.88%	-2.30%	-	-
Horiz. %	71.26%	62.07%	93.10%	74.71%	72.41%	97.70%	100.00%	-
P/EPS	9.25	7.04	10.61	10.60	8.88	9.05	9.60	-0.61%
YoY %	31.39%	-33.65%	0.09%	19.37%	-1.88%	-5.73%	-	-
Horiz. %	96.35%	73.33%	110.52%	110.42%	92.50%	94.27%	100.00%	-
EY	10.81	14.20	9.42	9.43	11.26	11.05	10.42	0.61%
YoY %	-23.87%	50.74%	-0.11%	-16.25%	1.90%	6.05%	-	-
Horiz. %	103.74%	136.28%	90.40%	90.50%	108.06%	106.05%	100.00%	-
DY	5.05	3.36	3.75	3.87	4.92	4.55	4.48	2.01%
YoY %	50.30%	-10.40%	-3.10%	-21.34%	8.13%	1.56%	-	-
Horiz. %	112.72%	75.00%	83.71%	86.38%	109.82%	101.56%	100.00%	-
P/NAPS	0.61	0.58	0.87	0.00	0.67	1.00	1.32	-12.06%
YoY %	5.17%	-33.33%	0.00%	0.00%	-33.00%	-24.24%	-	-
Horiz. %	46.21%	43.94%	65.91%	0.00%	50.76%	75.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos