[PANTECH] QoQ Annualized Quarter Result on 29-Feb-2008 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- -1.15%
YoY- 26.8%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 495,773 477,980 453,440 313,323 316,836 320,718 319,012 34.06%
PBT 92,090 92,524 88,724 45,021 45,134 45,392 42,356 67.59%
Tax -24,289 -25,326 -25,876 -10,879 -10,594 -11,738 -10,648 73.02%
NP 67,801 67,198 62,848 34,142 34,540 33,654 31,708 65.74%
-
NP to SH 67,801 67,198 62,848 34,142 34,540 33,654 31,708 65.74%
-
Tax Rate 26.38% 27.37% 29.16% 24.16% 23.47% 25.86% 25.14% -
Total Cost 427,972 410,782 390,592 279,181 282,296 287,064 287,304 30.33%
-
Net Worth 194,860 179,994 161,244 58,498 140,999 134,975 126,111 33.54%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 9,992 8,999 - 2,639 4,000 5,998 - -
Div Payout % 14.74% 13.39% - 7.73% 11.58% 17.83% - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 194,860 179,994 161,244 58,498 140,999 134,975 126,111 33.54%
NOSH 374,731 374,988 374,988 149,995 150,000 149,973 150,132 83.69%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 13.68% 14.06% 13.86% 10.90% 10.90% 10.49% 9.94% -
ROE 34.79% 37.33% 38.98% 58.36% 24.50% 24.93% 25.14% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 132.30 127.47 120.92 208.89 211.22 213.85 212.49 -27.02%
EPS 18.09 17.92 16.76 9.10 23.03 22.44 21.12 -9.78%
DPS 2.67 2.40 0.00 1.76 2.67 4.00 0.00 -
NAPS 0.52 0.48 0.43 0.39 0.94 0.90 0.84 -27.30%
Adjusted Per Share Value based on latest NOSH - 149,981
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 58.00 55.92 53.05 36.65 37.07 37.52 37.32 34.06%
EPS 7.93 7.86 7.35 3.99 4.04 3.94 3.71 65.70%
DPS 1.17 1.05 0.00 0.31 0.47 0.70 0.00 -
NAPS 0.228 0.2106 0.1886 0.0684 0.1649 0.1579 0.1475 33.58%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.40 0.62 0.75 0.76 1.00 1.14 1.02 -
P/RPS 0.30 0.49 0.62 0.36 0.47 0.53 0.48 -26.83%
P/EPS 2.21 3.46 4.47 3.34 4.34 5.08 4.83 -40.53%
EY 45.23 28.90 22.35 29.95 23.03 19.68 20.71 68.09%
DY 6.67 3.87 0.00 2.32 2.67 3.51 0.00 -
P/NAPS 0.77 1.29 1.74 1.95 1.06 1.27 1.21 -25.95%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 23/07/07 -
Price 0.39 0.48 0.68 0.70 0.74 1.20 1.30 -
P/RPS 0.29 0.38 0.56 0.34 0.35 0.56 0.61 -39.00%
P/EPS 2.16 2.68 4.06 3.08 3.21 5.35 6.16 -50.17%
EY 46.39 37.33 24.65 32.52 31.12 18.70 16.25 100.85%
DY 6.84 5.00 0.00 2.51 3.60 3.33 0.00 -
P/NAPS 0.75 1.00 1.58 1.79 0.79 1.33 1.55 -38.28%

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