[PANTECH] QoQ Annualized Quarter Result on 31-May-2009 [#1]

Stock

[PANTECH] PANTECH GROUP HOLDINGS BHD

Announcement Date

16-Jul-2009

Admission Sponsor

Sponsor

Financial Year

28-Feb-2010

Quarter

31-May-2009 [#1]

Profit Trend

QoQ- -11.6%

YoY- -13.55%

Quarter Report

Pantech1Q_28Feb10.pdf

Latest QR

Upcoming QR

PANTECH's Result

PANTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Annualized Quarter Result
Revenue	401,578	447,349	486,586	495,692	511,595	495,773	477,980	-10.99%
YoY %	-10.23%	-8.06%	-1.84%	-3.11%	3.19%	3.72%	-	-
Horiz. %	84.02%	93.59%	101.80%	103.71%	107.03%	103.72%	100.00%	-
PBT	66,758	74,674	80,830	73,068	82,001	92,090	92,524	-19.60%
YoY %	-10.60%	-7.62%	10.62%	-10.89%	-10.96%	-0.47%	-	-
Horiz. %	72.15%	80.71%	87.36%	78.97%	88.63%	99.53%	100.00%	-
Tax	-15,887	-21,258	-24,204	-18,736	-20,542	-24,289	-25,326	-26.78%
YoY %	25.27%	12.17%	-29.18%	8.79%	15.43%	4.09%	-	-
Horiz. %	62.73%	83.94%	95.57%	73.98%	81.11%	95.91%	100.00%	-
NP	50,871	53,416	56,626	54,332	61,459	67,801	67,198	-16.97%
YoY %	-4.76%	-5.67%	4.22%	-11.60%	-9.35%	0.90%	-	-
Horiz. %	75.70%	79.49%	84.27%	80.85%	91.46%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,871	53,416	56,626	54,332	61,459	67,801	67,198	-16.97%
YoY %	-4.76%	-5.67%	4.22%	-11.60%	-9.35%	0.90%	-	-
Horiz. %	75.70%	79.49%	84.27%	80.85%	91.46%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	28.47%	29.94%	25.64%	25.05%	26.38%	27.37%	-
YoY %	-16.40%	-4.91%	16.77%	2.36%	-5.04%	-3.62%	-	-
Horiz. %	86.96%	104.02%	109.39%	93.68%	91.52%	96.38%	100.00%	-
Total Cost	350,707	393,933	429,960	441,360	450,136	427,972	410,782	-10.03%
YoY %	-10.97%	-8.38%	-2.58%	-1.95%	5.18%	4.18%	-	-
Horiz. %	85.38%	95.90%	104.67%	107.44%	109.58%	104.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,938	231,918	224,409	209,544	198,277	194,860	179,994	18.47%
YoY %	0.01%	3.35%	7.09%	5.68%	1.75%	8.26%	-	-
Horiz. %	128.86%	128.85%	124.68%	116.42%	110.16%	108.26%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Dividend
Div	15,711	14,962	11,220	-	11,223	9,992	8,999	45.13%
YoY %	5.01%	33.35%	0.00%	-	12.32%	11.03%	-	-
Horiz. %	174.59%	166.26%	124.68%	-	124.71%	111.03%	100.00%	-
Div Payout %	30.89%	28.01%	19.82%	-	18.26%	14.74%	13.39%	-
YoY %	10.28%	41.32%	0.00%	-	23.88%	10.08%	-	-
Horiz. %	230.69%	209.19%	148.02%	-	136.37%	110.08%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	231,938	231,918	224,409	209,544	198,277	194,860	179,994	18.47%
YoY %	0.01%	3.35%	7.09%	5.68%	1.75%	8.26%	-	-
Horiz. %	128.86%	128.85%	124.68%	116.42%	110.16%	108.26%	100.00%	-
NOSH	374,093	374,061	374,015	374,187	374,109	374,731	374,988	-0.15%
YoY %	0.01%	0.01%	-0.05%	0.02%	-0.17%	-0.07%	-	-
Horiz. %	99.76%	99.75%	99.74%	99.79%	99.77%	99.93%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	12.67%	11.94%	11.64%	10.96%	12.01%	13.68%	14.06%	-
YoY %	6.11%	2.58%	6.20%	-8.74%	-12.21%	-2.70%	-	-
Horiz. %	90.11%	84.92%	82.79%	77.95%	85.42%	97.30%	100.00%	-
ROE	21.93%	23.03%	25.23%	25.93%	31.00%	34.79%	37.33%	-
YoY %	-4.78%	-8.72%	-2.70%	-16.35%	-10.89%	-6.80%	-	-
Horiz. %	58.75%	61.69%	67.59%	69.46%	83.04%	93.20%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	107.35	119.59	130.10	132.47	136.75	132.30	127.47	-10.84%
YoY %	-10.23%	-8.08%	-1.79%	-3.13%	3.36%	3.79%	-	-
Horiz. %	84.22%	93.82%	102.06%	103.92%	107.28%	103.79%	100.00%	-
EPS	11.33	14.28	15.14	14.52	16.43	18.09	17.92	-26.39%
YoY %	-20.66%	-5.68%	4.27%	-11.63%	-9.18%	0.95%	-	-
Horiz. %	63.23%	79.69%	84.49%	81.03%	91.69%	100.95%	100.00%	-
DPS	4.20	4.00	3.00	0.00	3.00	2.67	2.40	45.36%
YoY %	5.00%	33.33%	0.00%	0.00%	12.36%	11.25%	-	-
Horiz. %	175.00%	166.67%	125.00%	0.00%	125.00%	111.25%	100.00%	-
NAPS	0.62	0.62	0.60	0.56	0.53	0.52	0.48	18.65%
YoY %	0.00%	3.33%	7.14%	5.66%	1.92%	8.33%	-	-
Horiz. %	129.17%	129.17%	125.00%	116.67%	110.42%	108.33%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 374,187
RPS	46.98	52.33	56.92	57.99	59.85	58.00	55.91	-10.98%
YoY %	-10.22%	-8.06%	-1.85%	-3.11%	3.19%	3.74%	-	-
Horiz. %	84.03%	93.60%	101.81%	103.72%	107.05%	103.74%	100.00%	-
EPS	5.95	6.25	6.62	6.36	7.19	7.93	7.86	-16.98%
YoY %	-4.80%	-5.59%	4.09%	-11.54%	-9.33%	0.89%	-	-
Horiz. %	75.70%	79.52%	84.22%	80.92%	91.48%	100.89%	100.00%	-
DPS	1.84	1.75	1.31	0.00	1.31	1.17	1.05	45.50%
YoY %	5.14%	33.59%	0.00%	0.00%	11.97%	11.43%	-	-
Horiz. %	175.24%	166.67%	124.76%	0.00%	124.76%	111.43%	100.00%	-
NAPS	0.2713	0.2713	0.2625	0.2451	0.2319	0.2279	0.2106	18.44%
YoY %	0.00%	3.35%	7.10%	5.69%	1.76%	8.21%	-	-
Horiz. %	128.82%	128.82%	124.64%	116.38%	110.11%	108.21%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.78	0.79	0.76	0.64	0.36	0.40	0.62	-
P/RPS	0.73	0.66	0.58	0.48	0.26	0.30	0.49	30.53%
YoY %	10.61%	13.79%	20.83%	84.62%	-13.33%	-38.78%	-	-
Horiz. %	148.98%	134.69%	118.37%	97.96%	53.06%	61.22%	100.00%	-
P/EPS	5.74	5.53	5.02	4.41	2.19	2.21	3.46	40.26%
YoY %	3.80%	10.16%	13.83%	101.37%	-0.90%	-36.13%	-	-
Horiz. %	165.90%	159.83%	145.09%	127.46%	63.29%	63.87%	100.00%	-
EY	17.43	18.08	19.92	22.69	45.63	45.23	28.90	-28.68%
YoY %	-3.60%	-9.24%	-12.21%	-50.27%	0.88%	56.51%	-	-
Horiz. %	60.31%	62.56%	68.93%	78.51%	157.89%	156.51%	100.00%	-
DY	5.38	5.06	3.95	0.00	8.33	6.67	3.87	24.63%
YoY %	6.32%	28.10%	0.00%	0.00%	24.89%	72.35%	-	-
Horiz. %	139.02%	130.75%	102.07%	0.00%	215.25%	172.35%	100.00%	-
P/NAPS	1.26	1.27	1.27	1.14	0.68	0.77	1.29	-1.56%
YoY %	-0.79%	0.00%	11.40%	67.65%	-11.69%	-40.31%	-	-
Horiz. %	97.67%	98.45%	98.45%	88.37%	52.71%	59.69%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	26/04/10	25/01/10	09/10/09	16/07/09	27/04/09	12/01/09	23/10/08	-
Price	0.77	0.81	0.80	0.65	0.47	0.39	0.48	-
P/RPS	0.72	0.68	0.61	0.49	0.34	0.29	0.38	53.29%
YoY %	5.88%	11.48%	24.49%	44.12%	17.24%	-23.68%	-	-
Horiz. %	189.47%	178.95%	160.53%	128.95%	89.47%	76.32%	100.00%	-
P/EPS	5.66	5.67	5.28	4.48	2.86	2.16	2.68	64.83%
YoY %	-0.18%	7.39%	17.86%	56.64%	32.41%	-19.40%	-	-
Horiz. %	211.19%	211.57%	197.01%	167.16%	106.72%	80.60%	100.00%	-
EY	17.66	17.63	18.93	22.34	34.95	46.39	37.33	-39.36%
YoY %	0.17%	-6.87%	-15.26%	-36.08%	-24.66%	24.27%	-	-
Horiz. %	47.31%	47.23%	50.71%	59.84%	93.62%	124.27%	100.00%	-
DY	5.45	4.94	3.75	0.00	6.38	6.84	5.00	5.93%
YoY %	10.32%	31.73%	0.00%	0.00%	-6.73%	36.80%	-	-
Horiz. %	109.00%	98.80%	75.00%	0.00%	127.60%	136.80%	100.00%	-
P/NAPS	1.24	1.31	1.33	1.16	0.89	0.75	1.00	15.46%
YoY %	-5.34%	-1.50%	14.66%	30.34%	18.67%	-25.00%	-	-
Horiz. %	124.00%	131.00%	133.00%	116.00%	89.00%	75.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos