[PANTECH] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -9.07%
YoY- -43.0%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 411,440 391,854 381,380 335,779 350,496 374,890 361,224 9.05%
PBT 44,573 38,038 36,864 37,369 41,564 47,888 44,768 -0.29%
Tax -12,814 -11,078 -11,888 -8,389 -9,688 -12,320 -11,160 9.64%
NP 31,758 26,960 24,976 28,980 31,876 35,568 33,608 -3.70%
-
NP to SH 31,768 26,970 24,984 28,994 31,885 35,580 33,620 -3.70%
-
Tax Rate 28.75% 29.12% 32.25% 22.45% 23.31% 25.73% 24.93% -
Total Cost 379,681 364,894 356,404 306,799 318,620 339,322 327,616 10.32%
-
Net Worth 333,293 324,722 325,878 314,603 251,254 0 0 -
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 13,211 9,020 - 14,831 12,562 11,215 - -
Div Payout % 41.59% 33.44% - 51.15% 39.40% 31.52% - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 333,293 324,722 325,878 314,603 251,254 0 0 -
NOSH 450,396 451,003 452,608 449,434 448,667 373,860 374,374 13.10%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 7.72% 6.88% 6.55% 8.63% 9.09% 9.49% 9.30% -
ROE 9.53% 8.31% 7.67% 9.22% 12.69% 0.00% 0.00% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 91.35 86.88 84.26 74.71 78.12 100.28 96.49 -3.58%
EPS 7.05 5.98 5.52 6.45 7.11 7.92 7.48 -3.86%
DPS 2.93 2.00 0.00 3.30 2.80 3.00 0.00 -
NAPS 0.74 0.72 0.72 0.70 0.56 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 449,016
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 48.13 45.84 44.61 39.28 41.00 43.86 42.26 9.04%
EPS 3.72 3.15 2.92 3.39 3.73 4.16 3.93 -3.59%
DPS 1.55 1.06 0.00 1.73 1.47 1.31 0.00 -
NAPS 0.3899 0.3799 0.3812 0.368 0.2939 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.46 0.51 0.62 0.62 0.59 0.73 0.69 -
P/RPS 0.50 0.59 0.74 0.83 0.76 0.73 0.72 -21.56%
P/EPS 6.52 8.53 11.23 9.61 8.30 7.67 7.68 -10.33%
EY 15.33 11.73 8.90 10.41 12.05 13.04 13.01 11.54%
DY 6.38 3.92 0.00 5.32 4.75 4.11 0.00 -
P/NAPS 0.62 0.71 0.86 0.89 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 18/01/12 21/10/11 28/07/11 28/04/11 26/01/11 28/10/10 29/07/10 -
Price 0.52 0.47 0.60 0.63 0.65 0.78 0.74 -
P/RPS 0.57 0.54 0.71 0.84 0.83 0.78 0.77 -18.15%
P/EPS 7.37 7.86 10.87 9.77 9.15 8.20 8.24 -7.16%
EY 13.56 12.72 9.20 10.24 10.93 12.20 12.14 7.64%
DY 5.64 4.26 0.00 5.24 4.31 3.85 0.00 -
P/NAPS 0.70 0.65 0.83 0.90 1.16 0.00 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