[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
09-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 4.22%
YoY- -15.73%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 361,224 401,578 447,349 486,586 495,692 511,595 495,773 -19.04%
PBT 44,768 66,758 74,674 80,830 73,068 82,001 92,090 -38.20%
Tax -11,160 -15,887 -21,258 -24,204 -18,736 -20,542 -24,289 -40.48%
NP 33,608 50,871 53,416 56,626 54,332 61,459 67,801 -37.39%
-
NP to SH 33,620 50,871 53,416 56,626 54,332 61,459 67,801 -37.37%
-
Tax Rate 24.93% 23.80% 28.47% 29.94% 25.64% 25.05% 26.38% -
Total Cost 327,616 350,707 393,933 429,960 441,360 450,136 427,972 -16.33%
-
Net Worth 0 231,938 231,918 224,409 209,544 198,277 194,860 -
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 15,711 14,962 11,220 - 11,223 9,992 -
Div Payout % - 30.89% 28.01% 19.82% - 18.26% 14.74% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 0 231,938 231,918 224,409 209,544 198,277 194,860 -
NOSH 374,374 374,093 374,061 374,015 374,187 374,109 374,731 -0.06%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.30% 12.67% 11.94% 11.64% 10.96% 12.01% 13.68% -
ROE 0.00% 21.93% 23.03% 25.23% 25.93% 31.00% 34.79% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 96.49 107.35 119.59 130.10 132.47 136.75 132.30 -18.99%
EPS 7.48 11.33 14.28 15.14 14.52 16.43 18.09 -44.52%
DPS 0.00 4.20 4.00 3.00 0.00 3.00 2.67 -
NAPS 0.00 0.62 0.62 0.60 0.56 0.53 0.52 -
Adjusted Per Share Value based on latest NOSH - 373,857
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 42.26 46.98 52.33 56.92 57.99 59.85 58.00 -19.04%
EPS 3.93 5.95 6.25 6.62 6.36 7.19 7.93 -37.40%
DPS 0.00 1.84 1.75 1.31 0.00 1.31 1.17 -
NAPS 0.00 0.2713 0.2713 0.2625 0.2451 0.2319 0.228 -
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.69 0.78 0.79 0.76 0.64 0.36 0.40 -
P/RPS 0.72 0.73 0.66 0.58 0.48 0.26 0.30 79.35%
P/EPS 7.68 5.74 5.53 5.02 4.41 2.19 2.21 129.60%
EY 13.01 17.43 18.08 19.92 22.69 45.63 45.23 -56.45%
DY 0.00 5.38 5.06 3.95 0.00 8.33 6.67 -
P/NAPS 0.00 1.26 1.27 1.27 1.14 0.68 0.77 -
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 29/07/10 26/04/10 25/01/10 09/10/09 16/07/09 27/04/09 12/01/09 -
Price 0.74 0.77 0.81 0.80 0.65 0.47 0.39 -
P/RPS 0.77 0.72 0.68 0.61 0.49 0.34 0.29 91.86%
P/EPS 8.24 5.66 5.67 5.28 4.48 2.86 2.16 144.34%
EY 12.14 17.66 17.63 18.93 22.34 34.95 46.39 -59.12%
DY 0.00 5.45 4.94 3.75 0.00 6.38 6.84 -
P/NAPS 0.00 1.24 1.31 1.33 1.16 0.89 0.75 -

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