[PANTECH] QoQ Annualized Quarter Result on 31-May-2010 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -33.91%
YoY- -38.12%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 335,779 350,496 374,890 361,224 401,578 447,349 486,586 -21.96%
PBT 37,369 41,564 47,888 44,768 66,758 74,674 80,830 -40.29%
Tax -8,389 -9,688 -12,320 -11,160 -15,887 -21,258 -24,204 -50.75%
NP 28,980 31,876 35,568 33,608 50,871 53,416 56,626 -36.09%
-
NP to SH 28,994 31,885 35,580 33,620 50,871 53,416 56,626 -36.07%
-
Tax Rate 22.45% 23.31% 25.73% 24.93% 23.80% 28.47% 29.94% -
Total Cost 306,799 318,620 339,322 327,616 350,707 393,933 429,960 -20.19%
-
Net Worth 314,603 251,254 0 0 231,938 231,918 224,409 25.33%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 14,831 12,562 11,215 - 15,711 14,962 11,220 20.50%
Div Payout % 51.15% 39.40% 31.52% - 30.89% 28.01% 19.82% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 314,603 251,254 0 0 231,938 231,918 224,409 25.33%
NOSH 449,434 448,667 373,860 374,374 374,093 374,061 374,015 13.06%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.63% 9.09% 9.49% 9.30% 12.67% 11.94% 11.64% -
ROE 9.22% 12.69% 0.00% 0.00% 21.93% 23.03% 25.23% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 74.71 78.12 100.28 96.49 107.35 119.59 130.10 -30.98%
EPS 6.45 7.11 7.92 7.48 11.33 14.28 15.14 -43.47%
DPS 3.30 2.80 3.00 0.00 4.20 4.00 3.00 6.57%
NAPS 0.70 0.56 0.00 0.00 0.62 0.62 0.60 10.85%
Adjusted Per Share Value based on latest NOSH - 374,374
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 39.28 41.00 43.85 42.26 46.98 52.33 56.92 -21.96%
EPS 3.39 3.73 4.16 3.93 5.95 6.25 6.62 -36.07%
DPS 1.73 1.47 1.31 0.00 1.84 1.75 1.31 20.43%
NAPS 0.368 0.2939 0.00 0.00 0.2713 0.2713 0.2625 25.33%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.62 0.59 0.73 0.69 0.78 0.79 0.76 -
P/RPS 0.83 0.76 0.73 0.72 0.73 0.66 0.58 27.07%
P/EPS 9.61 8.30 7.67 7.68 5.74 5.53 5.02 54.35%
EY 10.41 12.05 13.04 13.01 17.43 18.08 19.92 -35.19%
DY 5.32 4.75 4.11 0.00 5.38 5.06 3.95 22.02%
P/NAPS 0.89 1.05 0.00 0.00 1.26 1.27 1.27 -21.15%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 26/01/11 28/10/10 29/07/10 26/04/10 25/01/10 09/10/09 -
Price 0.63 0.65 0.78 0.74 0.77 0.81 0.80 -
P/RPS 0.84 0.83 0.78 0.77 0.72 0.68 0.61 23.84%
P/EPS 9.77 9.15 8.20 8.24 5.66 5.67 5.28 50.89%
EY 10.24 10.93 12.20 12.14 17.66 17.63 18.93 -33.68%
DY 5.24 4.31 3.85 0.00 5.45 4.94 3.75 25.06%
P/NAPS 0.90 1.16 0.00 0.00 1.24 1.31 1.33 -22.97%

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