[PANTECH] QoQ Annualized Quarter Result on 31-Aug-2012 [#2]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
17-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- 7.41%
YoY- 98.51%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 649,052 635,663 641,153 618,690 580,920 437,031 411,440 35.47%
PBT 74,088 80,254 81,948 81,164 71,644 47,159 44,573 40.27%
Tax -19,040 -24,192 -25,442 -27,634 -21,808 -12,661 -12,814 30.18%
NP 55,048 56,062 56,505 53,530 49,836 34,498 31,758 44.24%
-
NP to SH 55,052 56,066 56,510 53,538 49,844 34,506 31,768 44.22%
-
Tax Rate 25.70% 30.14% 31.05% 34.05% 30.44% 26.85% 28.75% -
Total Cost 594,004 579,601 584,648 565,160 531,084 402,533 379,681 34.72%
-
Net Worth 392,500 353,644 347,324 328,902 350,887 337,852 333,293 11.50%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 24,467 21,983 21,277 20,099 17,994 15,766 13,211 50.75%
Div Payout % 44.44% 39.21% 37.65% 37.54% 36.10% 45.69% 41.59% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 392,500 353,644 347,324 328,902 350,887 337,852 333,293 11.50%
NOSH 509,740 477,897 469,357 456,808 449,855 450,469 450,396 8.59%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 8.48% 8.82% 8.81% 8.65% 8.58% 7.89% 7.72% -
ROE 14.03% 15.85% 16.27% 16.28% 14.21% 10.21% 9.53% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 127.33 133.01 136.60 135.44 129.13 97.02 91.35 24.75%
EPS 10.80 11.73 12.04 11.72 11.08 7.66 7.05 32.85%
DPS 4.80 4.60 4.53 4.40 4.00 3.50 2.93 38.92%
NAPS 0.77 0.74 0.74 0.72 0.78 0.75 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 457,092
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 75.93 74.36 75.00 72.37 67.96 51.12 48.13 35.48%
EPS 6.44 6.56 6.61 6.26 5.83 4.04 3.72 44.12%
DPS 2.86 2.57 2.49 2.35 2.10 1.84 1.55 50.38%
NAPS 0.4591 0.4137 0.4063 0.3848 0.4105 0.3952 0.3899 11.49%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.92 0.72 0.70 0.68 0.53 0.51 0.46 -
P/RPS 0.72 0.54 0.51 0.50 0.41 0.53 0.50 27.49%
P/EPS 8.52 6.14 5.81 5.80 4.78 6.66 6.52 19.50%
EY 11.74 16.29 17.20 17.24 20.91 15.02 15.33 -16.28%
DY 5.22 6.39 6.48 6.47 7.55 6.86 6.38 -12.51%
P/NAPS 1.19 0.97 0.95 0.94 0.68 0.68 0.62 54.38%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 24/07/13 25/04/13 22/01/13 17/10/12 26/07/12 30/04/12 18/01/12 -
Price 1.11 0.745 0.755 0.68 0.57 0.52 0.52 -
P/RPS 0.87 0.56 0.55 0.50 0.44 0.54 0.57 32.53%
P/EPS 10.28 6.35 6.27 5.80 5.14 6.79 7.37 24.81%
EY 9.73 15.75 15.95 17.24 19.44 14.73 13.56 -19.83%
DY 4.32 6.17 6.00 6.47 7.02 6.73 5.64 -16.27%
P/NAPS 1.44 1.01 1.02 0.94 0.73 0.69 0.70 61.67%

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