[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2009 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -9.35%
YoY- 80.01%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 447,349 486,586 495,692 511,595 495,773 477,980 453,440 -0.89%
PBT 74,674 80,830 73,068 82,001 92,090 92,524 88,724 -10.84%
Tax -21,258 -24,204 -18,736 -20,542 -24,289 -25,326 -25,876 -12.27%
NP 53,416 56,626 54,332 61,459 67,801 67,198 62,848 -10.26%
-
NP to SH 53,416 56,626 54,332 61,459 67,801 67,198 62,848 -10.26%
-
Tax Rate 28.47% 29.94% 25.64% 25.05% 26.38% 27.37% 29.16% -
Total Cost 393,933 429,960 441,360 450,136 427,972 410,782 390,592 0.56%
-
Net Worth 231,918 224,409 209,544 198,277 194,860 179,994 161,244 27.39%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 14,962 11,220 - 11,223 9,992 8,999 - -
Div Payout % 28.01% 19.82% - 18.26% 14.74% 13.39% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 231,918 224,409 209,544 198,277 194,860 179,994 161,244 27.39%
NOSH 374,061 374,015 374,187 374,109 374,731 374,988 374,988 -0.16%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.94% 11.64% 10.96% 12.01% 13.68% 14.06% 13.86% -
ROE 23.03% 25.23% 25.93% 31.00% 34.79% 37.33% 38.98% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 119.59 130.10 132.47 136.75 132.30 127.47 120.92 -0.73%
EPS 14.28 15.14 14.52 16.43 18.09 17.92 16.76 -10.11%
DPS 4.00 3.00 0.00 3.00 2.67 2.40 0.00 -
NAPS 0.62 0.60 0.56 0.53 0.52 0.48 0.43 27.60%
Adjusted Per Share Value based on latest NOSH - 373,702
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 52.33 56.92 57.99 59.85 58.00 55.92 53.05 -0.90%
EPS 6.25 6.62 6.36 7.19 7.93 7.86 7.35 -10.23%
DPS 1.75 1.31 0.00 1.31 1.17 1.05 0.00 -
NAPS 0.2713 0.2625 0.2451 0.232 0.228 0.2106 0.1886 27.40%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.79 0.76 0.64 0.36 0.40 0.62 0.75 -
P/RPS 0.66 0.58 0.48 0.26 0.30 0.49 0.62 4.25%
P/EPS 5.53 5.02 4.41 2.19 2.21 3.46 4.47 15.22%
EY 18.08 19.92 22.69 45.63 45.23 28.90 22.35 -13.16%
DY 5.06 3.95 0.00 8.33 6.67 3.87 0.00 -
P/NAPS 1.27 1.27 1.14 0.68 0.77 1.29 1.74 -18.91%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 -
Price 0.81 0.80 0.65 0.47 0.39 0.48 0.68 -
P/RPS 0.68 0.61 0.49 0.34 0.29 0.38 0.56 13.80%
P/EPS 5.67 5.28 4.48 2.86 2.16 2.68 4.06 24.91%
EY 17.63 18.93 22.34 34.95 46.39 37.33 24.65 -20.00%
DY 4.94 3.75 0.00 6.38 6.84 5.00 0.00 -
P/NAPS 1.31 1.33 1.16 0.89 0.75 1.00 1.58 -11.73%

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