[PANTECH] QoQ Annualized Quarter Result on 30-Nov-2008 [#3]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
12-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 0.9%
YoY- 96.3%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 486,586 495,692 511,595 495,773 477,980 453,440 313,323 33.99%
PBT 80,830 73,068 82,001 92,090 92,524 88,724 45,021 47.56%
Tax -24,204 -18,736 -20,542 -24,289 -25,326 -25,876 -10,879 70.17%
NP 56,626 54,332 61,459 67,801 67,198 62,848 34,142 39.98%
-
NP to SH 56,626 54,332 61,459 67,801 67,198 62,848 34,142 39.98%
-
Tax Rate 29.94% 25.64% 25.05% 26.38% 27.37% 29.16% 24.16% -
Total Cost 429,960 441,360 450,136 427,972 410,782 390,592 279,181 33.25%
-
Net Worth 224,409 209,544 198,277 194,860 179,994 161,244 58,498 144.45%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 11,220 - 11,223 9,992 8,999 - 2,639 161.75%
Div Payout % 19.82% - 18.26% 14.74% 13.39% - 7.73% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 224,409 209,544 198,277 194,860 179,994 161,244 58,498 144.45%
NOSH 374,015 374,187 374,109 374,731 374,988 374,988 149,995 83.57%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 11.64% 10.96% 12.01% 13.68% 14.06% 13.86% 10.90% -
ROE 25.23% 25.93% 31.00% 34.79% 37.33% 38.98% 58.36% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 130.10 132.47 136.75 132.30 127.47 120.92 208.89 -27.00%
EPS 15.14 14.52 16.43 18.09 17.92 16.76 9.10 40.27%
DPS 3.00 0.00 3.00 2.67 2.40 0.00 1.76 42.55%
NAPS 0.60 0.56 0.53 0.52 0.48 0.43 0.39 33.16%
Adjusted Per Share Value based on latest NOSH - 375,043
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 56.92 57.99 59.85 58.00 55.92 53.05 36.65 34.00%
EPS 6.62 6.36 7.19 7.93 7.86 7.35 3.99 40.01%
DPS 1.31 0.00 1.31 1.17 1.05 0.00 0.31 160.69%
NAPS 0.2625 0.2451 0.232 0.228 0.2106 0.1886 0.0684 144.52%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.76 0.64 0.36 0.40 0.62 0.75 0.76 -
P/RPS 0.58 0.48 0.26 0.30 0.49 0.62 0.36 37.31%
P/EPS 5.02 4.41 2.19 2.21 3.46 4.47 3.34 31.11%
EY 19.92 22.69 45.63 45.23 28.90 22.35 29.95 -23.74%
DY 3.95 0.00 8.33 6.67 3.87 0.00 2.32 42.44%
P/NAPS 1.27 1.14 0.68 0.77 1.29 1.74 1.95 -24.80%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 09/10/09 16/07/09 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 -
Price 0.80 0.65 0.47 0.39 0.48 0.68 0.70 -
P/RPS 0.61 0.49 0.34 0.29 0.38 0.56 0.34 47.49%
P/EPS 5.28 4.48 2.86 2.16 2.68 4.06 3.08 43.09%
EY 18.93 22.34 34.95 46.39 37.33 24.65 32.52 -30.21%
DY 3.75 0.00 6.38 6.84 5.00 0.00 2.51 30.59%
P/NAPS 1.33 1.16 0.89 0.75 1.00 1.58 1.79 -17.92%

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