[PANTECH] QoQ Annualized Quarter Result on 31-May-2008 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
11-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 84.08%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 511,595 495,773 477,980 453,440 313,323 316,836 320,718 36.56%
PBT 82,001 92,090 92,524 88,724 45,021 45,134 45,392 48.38%
Tax -20,542 -24,289 -25,326 -25,876 -10,879 -10,594 -11,738 45.27%
NP 61,459 67,801 67,198 62,848 34,142 34,540 33,654 49.46%
-
NP to SH 61,459 67,801 67,198 62,848 34,142 34,540 33,654 49.46%
-
Tax Rate 25.05% 26.38% 27.37% 29.16% 24.16% 23.47% 25.86% -
Total Cost 450,136 427,972 410,782 390,592 279,181 282,296 287,064 35.00%
-
Net Worth 198,277 194,860 179,994 161,244 58,498 140,999 134,975 29.25%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 11,223 9,992 8,999 - 2,639 4,000 5,998 51.90%
Div Payout % 18.26% 14.74% 13.39% - 7.73% 11.58% 17.83% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 198,277 194,860 179,994 161,244 58,498 140,999 134,975 29.25%
NOSH 374,109 374,731 374,988 374,988 149,995 150,000 149,973 84.03%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 12.01% 13.68% 14.06% 13.86% 10.90% 10.90% 10.49% -
ROE 31.00% 34.79% 37.33% 38.98% 58.36% 24.50% 24.93% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 136.75 132.30 127.47 120.92 208.89 211.22 213.85 -25.79%
EPS 16.43 18.09 17.92 16.76 9.10 23.03 22.44 -18.78%
DPS 3.00 2.67 2.40 0.00 1.76 2.67 4.00 -17.46%
NAPS 0.53 0.52 0.48 0.43 0.39 0.94 0.90 -29.76%
Adjusted Per Share Value based on latest NOSH - 374,988
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 59.85 58.00 55.92 53.05 36.65 37.07 37.52 36.56%
EPS 7.19 7.93 7.86 7.35 3.99 4.04 3.94 49.38%
DPS 1.31 1.17 1.05 0.00 0.31 0.47 0.70 51.91%
NAPS 0.232 0.228 0.2106 0.1886 0.0684 0.1649 0.1579 29.27%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.36 0.40 0.62 0.75 0.76 1.00 1.14 -
P/RPS 0.26 0.30 0.49 0.62 0.36 0.47 0.53 -37.82%
P/EPS 2.19 2.21 3.46 4.47 3.34 4.34 5.08 -42.96%
EY 45.63 45.23 28.90 22.35 29.95 23.03 19.68 75.26%
DY 8.33 6.67 3.87 0.00 2.32 2.67 3.51 78.01%
P/NAPS 0.68 0.77 1.29 1.74 1.95 1.06 1.27 -34.08%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 12/01/09 23/10/08 11/07/08 28/04/08 28/01/08 26/10/07 -
Price 0.47 0.39 0.48 0.68 0.70 0.74 1.20 -
P/RPS 0.34 0.29 0.38 0.56 0.34 0.35 0.56 -28.32%
P/EPS 2.86 2.16 2.68 4.06 3.08 3.21 5.35 -34.15%
EY 34.95 46.39 37.33 24.65 32.52 31.12 18.70 51.78%
DY 6.38 6.84 5.00 0.00 2.51 3.60 3.33 54.32%
P/NAPS 0.89 0.75 1.00 1.58 1.79 0.79 1.33 -23.51%

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